6-K 1 a18-6292_26k.htm 6-K

Table of Contents

 

 

 

United States

Securities and Exchange Commission

Washington, D.C. 20549

 

FORM 6-K

 

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16

of the

Securities Exchange Act of 1934

 

For the month of

 

February 2018

 

Vale S.A.

 

Avenida das Américas, No. 700 — Bloco 8, Sala 218
22640-100 Rio de Janeiro, RJ, Brazil

(Address of principal executive office)

 

(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)

 

(Check One) Form 20-F x Form 40-F o

 

(Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1))

 

(Check One) Yes  o No   x

 

(Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7))

 

(Check One) Yes  o No   x

 

(Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)

 

(Check One) Yes  o No   x

 

(If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b). 82-   .)

 

 

 



Table of Contents

 

 

Financial Statements

December 31, 2017

 

 

IFRS in US$

 



Table of Contents

 

Vale S.A. Financial Statements

Contents

 

 

Page

Report of independent registered public accounting firm

3

Management’s Report on Internal Control over Financial Reporting

5

Consolidated Income Statement

6

Consolidated Statement of Comprehensive Income

7

Consolidated Statement of Cash Flows

8

Consolidated Statement of Financial Position

9

Consolidated Statement of Changes in Equity

10

Notes to the Financial Statements

11

1. Corporate information

11

2. Basis for preparation of the financial statements

11

3. Information by business segment and by geographic area

15

4. Special events occurred during the year

19

5. Costs and expenses by nature

20

6. Financial results

21

7. Deferred revenue - Gold stream transaction

21

8. Income taxes

22

9. Basic and diluted earnings (loss) per share

24

10. Accounts receivable

24

11. Inventories

25

12. Recoverable taxes

25

13. Other financial assets and liabilities

26

14. Non-current assets and liabilities held for sale and discontinued operations

26

15. Investments in associates and joint ventures

28

16. Noncontrolling interest

32

17. Intangibles

33

18. Property, plant and equipment

34

19. Impairment and onerous contracts

36

20. Loans, borrowings, cash and cash equivalents and financial investments

38

21. Liabilities related to associates and joint ventures

41

22. Financial instruments classification

42

23. Fair value estimate

43

24. Derivative financial instruments

45

25. Provisions

50

26. Asset retirement obligations

50

27. Litigation

51

28. Employee benefits

55

29. Stockholders’ equity

62

30. Related parties

65

31. Commitments

66

32. Risk management

67

33. Additional information about derivatives financial instruments

70

 

2



Table of Contents

 

 

KPMG Auditores Independentes

Rua do Passeio, 38 - Setor 2 - 17º andar - Centro

20021-290 - Rio de Janeiro/RJ - Brasil

Caixa Postal 2888 - CEP 20001-970 - Rio de Janeiro/RJ - Brasil

Telefone +55 (21) 2207-9400, Fax +55 (21) 2207-9000

www.kpmg.com.br

 

Report of Independent Registered Public Accounting Firm

 

To the Stockholders and Board of Directors
Vale S.A.

Rio de Janeiro – RJ

 

Opinions on the Consolidated Financial Statements and Internal Control Over Financial Reporting

 

We have audited the accompanying consolidated statements of financial position of Vale S.A. and subsidiaries (“Vale” or “the Company”) as of December 31, 2017 and 2016, and the related consolidated statements of income, comprehensive income (loss), changes in equity and cash flows for each of the years in the three-year period ended December 31, 2017, and the related notes (collectively, the “consolidated financial statements”). We also have audited the Company’s internal control over financial reporting as of December 31, 2017, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.

 

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2017 and 2016, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2017, in conformity with International Financial Reporting Standards as issued by the International Accounting Standards Board. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2017, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.

 

KPMG Auditores Independentes, uma sociedade simples brasileira e firma-membro da rede KPMG de firmas-membro independentes e afiliadas à KPMG International Cooperative (“KPMG International”), uma entidade suíça.

 

KPMG Auditores Independentes, a Brazilian entity and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative (“KPMG International”), a Swiss entity.

 

3



Table of Contents

 

Basis for Opinion

 

The Company’s management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s consolidated financial statements and an opinion on the Company’s internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.

 

Our audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.

 

Definition and Limitations of Internal Control Over Financial Reporting

 

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

 

KPMG Auditores Independentes

 

 

We have served as the Company’s auditor since 2014.

Rio de Janeiro, RJ

February 27, 2018

 

4



Table of Contents

 

 

Management’s Report on Internal Control over Financial Reporting

 

The management of Vale S.A (Vale) is responsible for establishing and maintaining adequate internal control over financial reporting.

 

The Vale’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. The company’s internal control over financial reporting includes those policies and procedures that: (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of the effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, and that the degree of compliance with the policies or procedures may deteriorate.

 

Vale’s management has assessed the effectiveness of the company’s internal control over financial reporting as of December 31, 2017 based on the criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on such assessment and criteria, Vale’s management has concluded that the company’s internal control over financial reporting are effective as of December 31, 2017.

 

The effectiveness of the company’s internal control over financial reporting as of December 31, 2017 has been audited by KPMG Auditores Independentes, an independent registered public accounting firm, as stated in their report which appears herein.

 

February 27th, 2018.

 

Fabio Schvartsman

Chief Executive Officer

 

Luciano Siani

Chief Financial Officer and Investors Relations

 

5



Table of Contents

 

 

Consolidated Income Statement

In millions of United States dollars, except earnings per share data

 

 

 

 

 

Year ended December 31

 

 

 

Notes

 

2017

 

2016

 

2015

 

Continuing operations

 

 

 

 

 

 

 

 

 

Net operating revenue

 

3(d)

 

33,967

 

27,488

 

23,384

 

Cost of goods sold and services rendered

 

5(a)

 

(21,039

)

(17,650

)

(18,751

)

Gross profit

 

 

 

12,928

 

9,838

 

4,633

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

Selling and administrative expenses

 

5(b)

 

(531

)

(507

)

(612

)

Research and evaluation expenses

 

 

 

(340

)

(319

)

(395

)

Pre operating and operational stoppage

 

 

 

(413

)

(453

)

(942

)

Other operating expenses, net

 

5(c)

 

(420

)

(267

)

(207

)

 

 

 

 

(1,704

)

(1,546

)

(2,156

)

Impairment and other results on non-current assets

 

15, 18 and 19

 

(294

)

(1,240

)

(8,708

)

Operating income (loss)

 

 

 

10,930

 

7,052

 

(6,231

)

 

 

 

 

 

 

 

 

 

 

Financial income

 

6

 

3,404

 

7,968

 

7,792

 

Financial expenses

 

6

 

(6,423

)

(6,125

)

(18,446

)

Equity results in associates and joint ventures

 

15

 

98

 

309

 

(445

)

Impairment and other results in associates and joint ventures

 

15, 19 and 21

 

(180

)

(1,220

)

(349

)

Income (loss) before income taxes

 

 

 

7,829

 

7,984

 

(17,679

)

 

 

 

 

 

 

 

 

 

 

Income taxes

 

8

 

 

 

 

 

 

 

Current tax

 

 

 

(849

)

(943

)

(332

)

Deferred tax

 

 

 

(646

)

(1,838

)

5,581

 

 

 

 

 

(1,495

)

(2,781

)

5,249

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) from continuing operations

 

 

 

6,334

 

5,203

 

(12,430

)

Net income (loss) attributable to noncontrolling interests

 

 

 

21

 

(8

)

(501

)

Net income (loss) from continuing operations attributable to Vale’s stockholders

 

 

 

6,313

 

5,211

 

(11,929

)

 

 

 

 

 

 

 

 

 

 

Discontinued operations

 

14

 

 

 

 

 

 

 

Loss from discontinued operations

 

 

 

(813

)

(1,227

)

(190

)

Net income (loss) attributable to noncontrolling interests

 

 

 

(7

)

2

 

10

 

Loss from discontinued operations attributable to Vale’s stockholders

 

 

 

(806

)

(1,229

)

(200

)

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

 

5,521

 

3,976

 

(12,620

)

Net income (loss) attributable to noncontrolling interests

 

 

 

14

 

(6

)

(491

)

Net income (loss) attributable to Vale’s stockholders

 

 

 

5,507

 

3,982

 

(12,129

)

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share attributable to Vale’s stockholders:

 

 

 

 

 

 

 

 

 

Basic and diluted earnings (loss) per share (restated):

 

9

 

 

 

 

 

 

 

Common share (US$)

 

 

 

1.05

 

0.77

 

(2.33

)

 

The accompanying notes are an integral part of these financial statements.

 

6



Table of Contents

 

 

Consolidated Statement of Comprehensive Income

In millions of United States dollars

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

Net income (loss)

 

5,521

 

3,976

 

(12,620

)

Other comprehensive income (loss):

 

 

 

 

 

 

 

Items that will not be reclassified subsequently to the income statement

 

 

 

 

 

 

 

Translation adjustments

 

(717

)

6,460

 

(18,128

)

Retirement benefit obligations

 

(46

)

(70

)

69

 

Total items that will not be reclassified subsequently to the income statement, net of tax

 

(763

)

6,390

 

(18,059

)

 

 

 

 

 

 

 

 

Items that may be reclassified subsequently to the income statement

 

 

 

 

 

 

 

Translation adjustments

 

1,026

 

(3,677

)

10,244

 

Available-for-sale financial instruments

 

 

1

 

1

 

Cash flow hedge

 

 

10

 

816

 

Net investments hedge

 

(95

)

 

 

Transfer of realized results to net income

 

(11

)

(78

)

(369

)

Total of items that may be reclassified subsequently to the income statement, net of tax

 

920

 

(3,744

)

10,692

 

Total comprehensive income (loss)

 

5,678

 

6,622

 

(19,987

)

 

 

 

 

 

 

 

 

Comprehensive income (loss) attributable to noncontrolling interests

 

13

 

111

 

(543

)

Comprehensive income (loss) attributable to Vale’s stockholders

 

5,665

 

6,511

 

(19,444

)

From continuing operations

 

5,696

 

6,642

 

(19,550

)

From discontinued operations

 

(31

)

(131

)

106

 

 

 

5,665

 

6,511

 

(19,444

)

 

Items above are stated net of tax and the related taxes are disclosed in note 8.

 

The accompanying notes are an integral part of these financial statements.

 

7



Table of Contents

 

 

Consolidated Statement of Cash Flows

In millions of United States dollars

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

Cash flow from operating activities:

 

 

 

 

 

 

 

Income (loss) before income taxes from continuing operations

 

7,829

 

7,984

 

(17,679

)

Continuing operations adjustments for:

 

 

 

 

 

 

 

Equity results in associates and joint ventures

 

(98

)

(309

)

445

 

Impairment and other results on non-current assets

 

294

 

1,240

 

8,708

 

Impairment and other results in associates and joint ventures

 

180

 

1,220

 

349

 

Depreciation, amortization and depletion

 

3,708

 

3,487

 

3,719

 

Financial results, net

 

3,019

 

(1,843

)

10,654

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

1,277

 

(2,744

)

1,671

 

Inventories

 

(339

)

288

 

(217

)

Suppliers and contractors

 

232

 

243

 

658

 

Provision - Payroll, related charges and others remunerations

 

372

 

133

 

(578

)

Other taxes assets and liabilities, net

 

(297

)

(109

)

(222

)

Deferred revenue - Gold stream

 

 

524

 

532

 

Other assets and liabilities, net

 

(615

)

441

 

(456

)

 

 

15,562

 

10,555

 

7,584

 

Interest on loans and borrowings paid

 

(1,686

)

(1,663

)

(1,457

)

Derivatives paid, net

 

(240

)

(1,602

)

(1,202

)

Interest on participative stockholders’ debentures paid

 

(135

)

(84

)

(65

)

Income taxes

 

(563

)

(388

)

(544

)

Income taxes - Settlement program

 

(488

)

(417

)

(384

)

Net cash provided by operating activities from continuing operations

 

12,450

 

6,401

 

3,932

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Financial investments redeemed (invested)

 

(90

)

12

 

308

 

Loans and advances - net receipts (payments) (note 21)

 

(445

)

(210

)

(17

)

Guarantees and deposits - net receipts (payments)

 

(48

)

(41

)

(67

)

Additions to investments

 

(93

)

(239

)

(65

)

Additions to property, plant and equipment and intangible

 

(3,831

)

(4,951

)

(8,114

)

Proceeds from disposal of assets and investments (note 15)

 

922

 

543

 

1,456

 

Dividends and interest on capital received from associates and joint ventures

 

227

 

193

 

318

 

Proceeds from gold stream transaction

 

 

276

 

368

 

Net cash used in investing activities from continuing operations

 

(3,358

)

(4,417

)

(5,813

)

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Loans and borrowings

 

 

 

 

 

 

 

Additions

 

1,976

 

6,994

 

4,995

 

Repayments

 

(8,998

)

(7,717

)

(2,753

)

Transactions with stockholders:

 

 

 

 

 

 

 

Dividends and interest on capital attributed to stockholders

 

(1,456

)

(250

)

(1,500

)

Dividends and interest on capital paid to noncontrolling interest

 

(126

)

(291

)

(15

)

Transactions with noncontrolling stockholders (note 15)

 

(98

)

(17

)

1,049

 

Net cash provided by (used in) financing activities from continuing operations

 

(8,702

)

(1,281

)

1,776

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) discontinued operations (note 14)

 

(252

)

(118

)

140

 

 

 

 

 

 

 

 

 

Increase in cash and cash equivalents

 

138

 

585

 

35

 

Cash and cash equivalents in the beginning of the year

 

4,262

 

3,591

 

3,974

 

Effect of exchange rate changes on cash and cash equivalents

 

(60

)

86

 

(418

)

Effects of disposals of subsidiaries and merger, net on cash and cash equivalents

 

(12

)

 

 

Cash and cash equivalents at end of the year

 

4,328

 

4,262

 

3,591

 

 

 

 

 

 

 

 

 

Non-cash transactions:

 

 

 

 

 

 

 

Additions to property, plant and equipment - capitalized loans and borrowing costs

 

370

 

653

 

761

 

 

The accompanying notes are an integral part of these financial statements.

 

8



Table of Contents

 

 

Consolidated Statement of Financial Position

In millions of United States dollars

 

 

 

Notes

 

December 31,
2017

 

December 31,
2016

 

Assets

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

20

 

4,328

 

4,262

 

Accounts receivable

 

10

 

2,600

 

3,663

 

Other financial assets

 

13

 

2,022

 

292

 

Inventories

 

11

 

3,926

 

3,349

 

Prepaid income taxes

 

 

 

781

 

159

 

Recoverable taxes

 

12

 

1,172

 

1,625

 

Others

 

 

 

538

 

628

 

 

 

 

 

15,367

 

13,978

 

 

 

 

 

 

 

 

 

Non-current assets held for sale

 

14

 

3,587

 

8,589

 

 

 

 

 

18,954

 

22,567

 

Non-current assets

 

 

 

 

 

 

 

Judicial deposits

 

27(c)

 

1,986

 

962

 

Other financial assets

 

13

 

3,232

 

626

 

Prepaid income taxes

 

 

 

530

 

527

 

Recoverable taxes

 

12

 

638

 

727

 

Deferred income taxes

 

8(a)

 

6,638

 

7,343

 

Others

 

 

 

267

 

276

 

 

 

 

 

13,291

 

10,461

 

 

 

 

 

 

 

 

 

Investments in associates and joint ventures

 

15

 

3,568

 

3,696

 

Intangibles

 

17

 

8,493

 

6,871

 

Property, plant and equipment

 

18

 

54,878

 

55,419

 

 

 

 

 

80,230

 

76,447

 

Total assets

 

 

 

99,184

 

99,014

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Suppliers and contractors

 

 

 

4,041

 

3,630

 

Loans and borrowings

 

20

 

1,703

 

1,660

 

Other financial liabilities

 

13

 

374

 

767

 

Taxes payable

 

8(d)

 

697

 

657

 

Provision for income taxes

 

 

 

355

 

171

 

Liabilities related to associates and joint ventures

 

21

 

326

 

292

 

Provisions

 

25

 

1,394

 

952

 

Dividends and interest on capital

 

29(d)

 

1,441

 

816

 

Others

 

 

 

1,604

 

1,197

 

 

 

 

 

11,935

 

10,142

 

Liabilities associated with non-current assets held for sale

 

14

 

1,179

 

1,090

 

 

 

 

 

13,114

 

11,232

 

Non-current liabilities

 

 

 

 

 

 

 

Loans and borrowings

 

20

 

20,786

 

27,662

 

Other financial liabilities

 

13

 

2,894

 

2,087

 

Taxes payable

 

8(d)

 

4,890

 

4,961

 

Deferred income taxes

 

8(a)

 

1,719

 

1,700

 

Provisions

 

25

 

7,027

 

5,748

 

Liabilities related to associates and joint ventures

 

21

 

670

 

785

 

Deferred revenue - Gold stream

 

 

 

1,849

 

2,090

 

Others

 

 

 

1,463

 

1,725

 

 

 

 

 

41,298

 

46,758

 

Total liabilities

 

 

 

54,412

 

57,990

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

29

 

 

 

 

 

Equity attributable to Vale’s stockholders

 

 

 

43,458

 

39,042

 

Equity attributable to noncontrolling interests

 

 

 

1,314

 

1,982

 

Total stockholders’ equity

 

 

 

44,772

 

41,024

 

Total liabilities and stockholders’ equity

 

 

 

99,184

 

99,014

 

 

The accompanying notes are an integral part of these financial statements.

 

9



Table of Contents

 

 

Consolidated Statement of Changes in Equity

In millions of United States dollars

 

 

 

Share capital

 

Results on
conversion of
shares

 

Capital reserve

 

Results from
operation with
noncontrolling
interest

 

Profit
reserves

 

Treasury
stocks

 

Unrealized
fair value
gain (losses)

 

Cumulative
translation
adjustments

 

Retained
earnings

 

Equity
attributable to
Vale’s
stockholders

 

Equity
attributable to
noncontrolling
interests

 

Total
stockholders’
equity

 

Balance at December 31, 2014

 

61,614

 

(152

)

 

(449

)

19,985

 

(1,477

)

(1,713

)

(22,686

)

 

55,122

 

1,199

 

56,321

 

Loss

 

 

 

 

 

 

 

 

 

(12,129

)

(12,129

)

(491

)

(12,620

)

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

 

70

 

 

 

70

 

(1

)

69

 

Cash flow hedge

 

 

 

 

 

 

 

447

 

 

 

447

 

 

447

 

Available-for-sale financial instruments

 

 

 

 

 

 

 

1

 

 

 

1

 

 

1

 

Translation adjustments

 

 

 

 

 

(5,371

)

 

203

 

(2,665

)

 

(7,833

)

(51

)

(7,884

)

Transactions with stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends and interest on capital of Vale’s stockholders

 

 

 

 

 

(1,500

)

 

 

 

 

(1,500

)

 

(1,500

)

Dividends of noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

(32

)

(32

)

Acquisitions and disposal of noncontrolling interest (note 15)

 

 

 

 

(253

)

 

 

 

(336

)

 

(589

)

1,455

 

866

 

Capitalization of noncontrolling interest advances

 

 

 

 

 

 

 

 

 

 

 

36

 

36

 

Appropriation to undistributed retained earnings

 

 

 

 

 

(12,129

)

 

 

 

12,129

 

 

 

 

Balance at December 31, 2015

 

61,614

 

(152

)

 

(702

)

985

 

(1,477

)

(992

)

(25,687

)

 

33,589

 

2,115

 

35,704

 

Net income (loss)

 

 

 

 

 

 

 

 

 

3,982

 

3,982

 

(6

)

3,976

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

 

(70

)

 

 

(70

)

 

(70

)

Cash flow hedge

 

 

 

 

 

 

 

7

 

 

 

7

 

 

7

 

Available-for-sale financial instruments

 

 

 

 

 

 

 

1

 

 

 

1

 

 

1

 

Translation adjustments

 

 

 

 

 

195

 

 

(93

)

2,387

 

102

 

2,591

 

117

 

2,708

 

Transactions with stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends and interest on capital of Vale’s stockholders

 

 

 

 

 

 

 

 

 

(1,061

)

(1,061

)

 

(1,061

)

Dividends of noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

(268

)

(268

)

Acquisitions and disposal of noncontrolling interest (note 15)

 

 

 

 

3

 

 

 

 

 

 

3

 

(1

)

2

 

Capitalization of noncontrolling interest advances

 

 

 

 

 

 

 

 

 

 

 

25

 

25

 

Appropriation to undistributed retained earnings

 

 

 

 

 

3,023

 

 

 

 

(3,023

)

 

 

 

Balance at December 31, 2016

 

61,614

 

(152

)

 

(699

)

4,203

 

(1,477

)

(1,147

)

(23,300

)

 

39,042

 

1,982

 

41,024

 

Net income

 

 

 

 

 

 

 

 

 

5,507

 

5,507

 

14

 

5,521

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit obligations

 

 

 

 

 

 

 

(46

)

 

 

(46

)

 

(46

)

Net investments hedge (note 24b)

 

 

 

 

 

 

 

 

(95

)

 

(95

)

 

(95

)

Translation adjustments

 

 

 

 

 

(158

)

 

10

 

447

 

 

299

 

(1

)

298

 

Transactions with stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends and interest on capital of Vale’s stockholders

 

 

 

 

 

(658

)

 

 

 

(1,475

)

(2,133

)

 

(2,133

)

Dividends of noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

(202

)

(202

)

Acquisitions and disposal of noncontrolling interest (note 15)

 

 

 

 

(255

)

 

 

 

 

 

(255

)

(512

)

(767

)

Capitalization of noncontrolling interest advances

 

 

 

 

 

 

 

 

 

 

 

33

 

33

 

Appropriation to undistributed retained earnings

 

 

 

 

 

 

 

 

 

4,032

 

 

 

 

 

 

 

(4,032

)

 

 

 

Merger of Valepar (note 29)

 

 

 

1,139

 

 

 

 

 

 

 

1,139

 

 

1,139

 

Balance at December 31, 2017

 

61,614

 

(152

)

1,139

 

(954

)

7,419

 

(1,477

)

(1,183

)

(22,948

)

 

43,458

 

1,314

 

44,772

 

 

The accompanying notes are an integral part of these financial statements.

 

10



Table of Contents

 

 

Notes to the Financial Statements

Expressed in millions of United States dollar, unless otherwise stated

 

1.                                     Corporate information

 

Vale S.A. (the “Parent Company”) is a public company headquartered in the city of Rio de Janeiro, Brazil with securities traded on the stock exchanges of São Paulo — B3 S.A. (Vale3), New York - NYSE (VALE), Paris - NYSE Euronext (Vale3) and Madrid — LATIBEX (XVALO).

 

Vale S.A. and its direct and indirect subsidiaries (“Vale” or “Company”) are global producers of iron ore and iron ore pellets, key raw materials for steelmaking, and producers of nickel, which is used to produce stainless steel and metal alloys employed in the production of several products. The Company also produces copper, metallurgical and thermal coal, manganese ore, ferroalloys, platinum group metals, gold, silver and cobalt. The information by segment is presented in note 3.

 

On December 22, 2017 after the conversion of the class “A” preferred shares into common shares, the Company migrated to the special listing segment of B3 S.A. (“Novo Mercado”), and became a company with no defined controlling shareholder (further details in the notes 4 and 29). As of this date, Vale’s common shares are traded in the Novo Mercado.

 

2.                            Basis for preparation of the financial statements

 

a)        Statement of compliance

 

The consolidated financial statements of the Company (“financial statements”) have been prepared and are being presented in accordance with the International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”).

 

b)        Basis of presentation

 

The financial statements have been prepared under the historical cost convention as adjusted to reflect: (i) the fair value of financial instruments measured at fair value through income statement or available-for-sale financial instruments measured at fair value through the statement of comprehensive income; and (ii) impairment of assets.

 

The issue of these financial statements was authorized by the Board of Directors on February 27, 2018.

 

c)         Consolidation and investments in associates and joint ventures

 

The financial statements reflect the assets, liabilities and transactions of the Parent Company and its direct and indirect controlled entities (“subsidiaries”). These subsidiaries are consolidated when the Company is exposed or has rights to variable returns from its involvement with the investee and has the ability to direct the significant activities of the investee. The Company also consolidates subsidiaries that Vale does not own the majority of the voting capital, but has control through other means, such as a stockholder’s agreement. Intercompany balances and transactions, which include unrealized profits, are eliminated.

 

The entities over which the Company has joint control (“joint ventures”) or significant influence, but not control (“associates”) are presented in note 15. Those investments are accounted for using the equity method. For interests in joint arrangements not classified as joint ventures (“joint operations”), the Company recognizes its share of assets, liabilities and net income.

 

Unrealized gains on downstream or upstream transactions between the Company and its associates and joint ventures are eliminated fully or proportionately to the Company’s interest.

 

11



Table of Contents

 

 

The material consolidated entities in each business segment are as follows:

 

 

 

Location

 

Main
activity/Business

 

% Ownership

 

% Voting capital

 

% Noncontrolling
interest

 

Direct and indirect subsidiaries

 

 

 

 

 

 

 

 

 

 

 

Companhia Portuária da Baía de Sepetiba

 

Brazil

 

Iron ore

 

100.0

%

100.0

%

0.0

%

Mineração Corumbaense Reunida S.A.

 

Brazil

 

Iron ore and manganese

 

100.0

%

100.0

%

0.0

%

Minerações Brasileiras Reunidas S.A. (“MBR”)

 

Brazil

 

Iron ore

 

62.5

%

98.3

%

37.5

%

Salobo Metais S.A.

 

Brazil

 

Copper

 

100.0

%

100.0

%

0.0

%

PT Vale Indonesia

 

Indonesia

 

Nickel

 

59.2

%

59.2

%

40.8

%

Vale International Holdings GmbH

 

Austria

 

Holding and research

 

100.0

%

100.0

%

0.0

%

Vale Canada Limited

 

Canada

 

Nickel

 

100.0

%

100.0

%

0.0

%

Vale International S.A.

 

Switzerland

 

Trading and holding

 

100.0

%

100.0

%

0.0

%

Vale Malaysia Minerals Sdn. Bhd.

 

Malaysia

 

Iron ore

 

100.0

%

100.0

%

0.0

%

Vale Manganês S.A.

 

Brazil

 

Manganese and ferroalloys

 

100.0

%

100.0

%

0.0

%

Vale Moçambique S.A.

 

Mozambique

 

Coal

 

81.0

%

81.0

%

19.0

%

Vale Nouvelle Caledonie S.A.S.

 

New Caledonia

 

Nickel

 

95.0

%

95.0

%

5.0

%

Vale Oman Distribution Center LLC

 

Oman

 

Iron ore and pelletizing

 

100.0

%

100.0

%

0.0

%

Vale Oman Pelletizing Company LLC

 

Oman

 

Pelletizing

 

70.0

%

70.0

%

30.0

%

 

Investments held by investors in Vale’s subsidiaries are classified as noncontrolling interests. The Company treats transactions with noncontrolling interests as transactions with equity owners of the Company as described in note 16.

 

For purchases from noncontrolling interests, the difference between any consideration paid and the proportion acquired of the carrying value of net assets of the subsidiary is recorded in stockholders’ equity. Gains or losses on disposals to noncontrolling interest are also directly recorded in stockholders’ equity in “Results from operation with noncontrolling interest”.

 

As explained in note 14, the Fertilizer Segment is presented as discontinued operations, which includes the following subsidiaries:

 

 

 

Location

 

Main
activity/Business

 

% Ownership

 

% Voting capital

 

% Noncontrolling
interest

 

Direct and indirect subsidiaries

 

 

 

 

 

 

 

 

 

 

 

Compañia Minera Miski Mayo S.A.C.

 

Peru

 

Fertilizers

 

40.0

%

51.0

%

60.0

%

Vale Fertilizantes S.A.

 

Brazil

 

Fertilizers

 

100.0

%

100.0

%

0.0

%

Vale Cubatão Fertilizantes Ltda.

 

Brazil

 

Fertilizers

 

100.0

%

100.0

%

0.0

%

 

d)        Functional currency and presentation currency

 

The financial statements of the Company and its associates and joint ventures are measured using the currency of the primary economic environment in which the entity operates (“functional currency”), which in the case of the Parent Company is the Brazilian real (“R$”). For presentation purposes, these financial statements are presented in United States dollar (“US$”) as the Company believes that this is how international investors analyze the financial statements.

 

Transactions in foreign currencies are translated into the functional currency using the exchange rate prevailing at the transaction date. The foreign exchange gains and losses resulting from the translation at the exchange rates prevailing at the end of the year are recognized in the income statement as “financial income or expense”. The exceptions are transactions for which gains and losses are recognized in the statement of comprehensive income.

 

The income statement and statement of financial position of the subsidiaries for which the functional currency is different from the presentation currency are translated into the presentation currency as follows: (i) assets, liabilities and stockholders’ equity, except for the  components described in item (iii) are translated at the closing rate at the statement of financial position date; (ii) income and expenses are translated at the average exchange rates, except for specific significant transactions that, are translated at the rate at the transaction date and; (iii) capital, capital reserves and treasury stock are translated at the rate at each transaction date. All resulting exchange differences are recognized directly in the comprehensive income as “translation adjustments”. When a foreign operation is partially disposed of or sold, foreign exchanges differences that were recognized in equity are recognized in the income of statement.

 

12



Table of Contents

 

 

The exchange rates used by the Company to translate its foreign operations are as follows:

 

 

 

Closing rate

 

Average rate for the year ended

 

 

 

2017

 

2016

 

2015

 

2017

 

2016

 

2015

 

US Dollar (“US$”)

 

3.3080

 

3.2591

 

3.9048

 

3.1925

 

3.4833

 

3.3387

 

Canadian dollar (“CAD”)

 

2.6344

 

2.4258

 

2.8171

 

2.4618

 

2.6280

 

2.6020

 

Australian dollar (“AUD”)

 

2.5849

 

2.3560

 

2.8532

 

2.4474

 

2.5876

 

2.4979

 

Euro (“EUR” or “€”)

 

3.9693

 

3.4384

 

4.2504

 

3.6088

 

3.8543

 

3.6999

 

 

e)         Significant accounting policies

 

Significant and relevant accounting policies for the understanding of the recognition and measurement basis used on the preparation of these financial statements were included in the respective notes. The accounting policies applied in the preparation of these financial statements are consistent with those adopted and disclosed in the financial statements of prior years.

 

The Company has not early adopted any standards and interpretations that have been issued or amended but are not yet effective for the year ended December 31, 2017.

 

The following new accounting standards were issued by IASB, but are not yet effective for 2017. The Company has performed an assessment on the Company’s financial statements and the current expected impacts are detailed below:

 

· IFRS 9 Financial instrument — In July 2014, the IASB issued the final version of IFRS 9 that replaces IAS 39 Financial Instruments: Recognition and Measurement. This standard addresses the classification and measurement of financial assets and liabilities, new impairment model and new rules for hedge accounting. This standard shall apply for annual periods beginning on or after January 1, 2018. The Company has reviewed its financial assets and liabilities and is expecting the following impact from the adoption of the new standard on 1 January 2018:

 

· Classification and measurement — IFRS 9 establishes a new approach to determine whether a financial asset should be measured at amortized cost or fair value, based on the cash flow characteristics and the business model in which an asset is held. The Company does not currently expect the impact of these changes to be significant.

 

· Impairment — IFRS 9 requires “expected credit loss” impairment model for accounts receivables measured at amortized cost, on either a 12-month or the lifetime basis, rather than only incurred credit losses as is the case under IAS 39. Given that Vale’s account receivables are short-term in nature and considering its credit rating and risk management policies in place, the Company does not expect these changes will have a significant impact on its financial statements.

 

· Hedge accounting — the changes in IFRS 9 relating to hedge accounting will have no impact as the Company does not currently apply cash flow or fair value hedge accounting. The Company currently applies the net investment hedge, which there is no changes introduced by this new standard.

 

· IFRS 15 Revenue from Contracts with Customers — In May 2014, the IASB issued IFRS 15, which replaces IAS 18 Revenues and the related interpretations. IFRS 15 introduces the five-step model for revenue recognition from contracts with customers. The new standard is based on the core principle that revenue is recognized when the control of a good or service transfers to a customer of an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This standard shall apply for annual periods beginning on or after January 1, 2018.

 

The Company will adopt this new standard on the required effective date using the modified retrospective method. Accordingly, the Company will not be required to restate the comparative figures.

 

During 2017, the Company performed a detailed assessment of IFRS 15, based on the contractual arrangements across the Company’s main revenue streams. The result of this assessment and the impacts identified in relation to the IFRS 15 first adoption are summarized as follows:

 

Vale’s revenue is predominantly derived from commodities sales, where the point of recognition is dependent on the sales arrangement, which is governed by parameters established by the International Commercial Terms (Incoterms). There will be no significant impact on the timing of commodities revenue recognition under IFRS 15, since usually the transfer of risks and rewards and the transfer of control under the sales contracts are at the same point in time.

 

13



Table of Contents

 

 

However, a significant proportion of Vale’s sales are under CFR (Cost and Freight) or CIF (Cost, Insurance and Freight) Incoterms, in which the Company is responsible for providing shipping services after the date that Vale transfers control of the goods to the customers. Currently, the revenue from shipping services are recognized upon loading, as well as the related costs, and are not considered a separate service under IAS 18.

 

Under IFRS 15, the provision of shipping services for CFR and CIF contracts will be a distinct service and, therefore, a separate performance obligation to which a proportion of the transaction price should be allocated and recognized over time as the shipping services are provided. The impact on the timing of revenue recognition of the proportion allocated to the shipping service is deemed not significant to the Company’s year-end results. Therefore, such revenue will not be presented separately in the Company’s financial statements.

 

The accounting treatment for contracts with provisional pricing features that are currently considered as an embedded derivative in accordance with IAS 39 - Financial Instruments, shall remain unmodified in accordance with IFRS 15 and IFRS 9 - Financial Instruments. In addition, IFRS 15 introduces a new disclosure requirement for the provisional prices impact on the financial statements. When applicable, systems and processes will be amended to allow the disclosure of this information in the Company’s financial statements.

 

IFRS 15 also requires the Company to treat deferred revenue related to the gold stream transaction as variable and, therefore must be adjusted each time there is a change in the underlying production profile. The Company does not expect to record a significant adjustment upon transition to this new standard.

 

· IFRS 16 Lease — In January 2016, the IASB issued IFRS 16, which replaces IAS 17 Leases and related interpretations. The IFRS 16 set forth that the lessee must recognize all leases on the statement of financial position, as the distinction between operating and finance leases is removed. The standard provides certain exemptions from recognizing leases on the statement of financial position, including where the underlying asset is of low value or the lease term is 12 months or less. Under the new standard, the Company will be required to recognize right of use lease assets and lease liabilities on the statement of financial position. Liabilities are measured based on the present value of future lease payments over the lease term. The right of use lease asset generally reflects the lease liability. This standard shall apply for annual periods beginning on or after January 1, 2019.

 

The Company has commenced the qualitative analysis of its main contracts and will continue to assess the quantitative potential effect of IFRS 16 during 2018, which depends on the decision regarding the transition method and the use of practical expedients and/or exemptions. It is therefore not yet possible to estimate the amount of right-of-use assets and lease liabilities that will have to be recognised on adoption of the new standard and how this may affect the Company’s income statement.

 

The information on the main operating leases is presented in note 31.

 

f)          Critical accounting estimates and judgments

 

The preparation of financial statements requires the use of certain critical accounting estimates and the application of judgment by management in applying the Company’s accounting policies. These estimates are based on the experience, best knowledge, information available at the statement of financial position date and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Changes in facts and circumstances may lead to the revision of these estimates. Actual future results may differ from the estimates.

 

The significant estimates and judgments applied by Company in the preparation of these financial statements are as follows:

 

Note

 

Significant estimates and judgments

7

 

Deferred revenue - Gold stream transaction

8

 

Deferred income taxes

15

 

Consolidation

18

 

Mineral reserves and mine useful life

19

 

Impairment of non-current assets

21

 

Liabilities related to associates and joint ventures

23

 

Fair values estimate

26

 

Asset retirement obligation

27

 

Litigation

28

 

Employee postretirement obligations

 

14



Table of Contents

 

 

3.                           Information by business segment and by geographic area

 

The Company operated five reportable segments during this year: Ferrous Minerals, Coal, Base Metals, Fertilizers (presented as discontinued operations) and Others. The segments are aligned with products and reflect the structure used by Management to evaluate Company performance. The responsible bodies for making operational decisions, allocating resources and evaluating performance are the Executive Boards and the Board of Directors. The performance of the operating segments is assessed based on a measure of adjusted EBITDA.

 

The information presented to the Executive Board on the performance of each segment is derived from the accounting records, adjusted for reallocations between segments.

 

The main activities of the operating segments are as follows:

 

Ferrous minerals - Ferrous minerals comprises the production and extraction of iron ore, iron ore pellets and its logistic services (railroads, ports and terminals), manganese, ferroalloys and others ferrous products and services.

 

Coal - Coal comprises the extraction of metallurgical and thermal coal and its logistic services (railroads, ports and terminals).

 

Base metals - Base metals include the production and extraction of non-ferrous minerals, and are presented as nickel and its by-products (ferro-nickel, copper, gold, precious metals and others) and copper (copper concentrated).

 

Fertilizers (Discontinued operations) - Fertilizers include the production of the three major groups of nutrients (potash, phosphate and nitrogen) and other fertilizers products. The group of assets related to this segment is classified as “Non-current assets and liabilities associated with non-current assets held for sale” (note 14).

 

Others - Other comprises sales and expenses of other products, services, research and evaluation, investments in joint ventures and associates of other business and contingencies not directly related to the core business.

 

a)        Adjusted EBITDA

 

The definition of adjusted EBITDA for the Company is the operating income or loss excluding (i) the depreciation, depletion and amortization, (ii) results on measurement or sales of non-current assets, (iii) impairment, (iv) onerous contracts and plus (v) dividends received and interest from associates and joint ventures.

 

 

 

Year ended December 31, 2017

 

 

 

Net operating
revenue

 

Cost of goods
sold and
services
rendered

 

Sales,
administrative
and other
operating
expenses

 

Research and
evaluation

 

Pre operating
and operational
stoppage

 

Dividends
received and
interest from
associates and
joint ventures

 

Adjusted
EBITDA

 

Ferrous minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore

 

18,524

 

(7,950

)

(284

)

(88

)

(181

)

30

 

10,051

 

Iron ore Pellets

 

5,653

 

(2,876

)

(65

)

(19

)

(7

)

81

 

2,767

 

Ferroalloys and manganese

 

469

 

(278

)

(12

)

 

(4

)

 

175

 

Other ferrous products and services

 

483

 

(306

)

5

 

(2

)

 

19

 

199

 

 

 

25,129

 

(11,410

)

(356

)

(109

)

(192

)

130

 

13,192

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal

 

1,567

 

(1,354

)

(44

)

(14

)

(4

)

179

 

330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products

 

4,667

 

(3,437

)

(152

)

(49

)

(75

)

 

954

 

Copper

 

2,204

 

(979

)

(27

)

(13

)

 

 

1,185

 

 

 

6,871

 

(4,416

)

(179

)

(62

)

(75

)

 

2,139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

400

 

(375

)

(281

)

(155

)

(9

)

97

 

(323

)

Total of continuing operations

 

33,967

 

(17,555

)

(860

)

(340

)

(280

)

406

 

15,338

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations (Fertilizers)

 

1,746

 

(1,606

)

(102

)

(12

)

(25

)

3

 

4

 

Total

 

35,713

 

(19,161

)

(962

)

(352

)

(305

)

409

 

15,342

 

 

15



Table of Contents

 

 

 

 

Year ended December 31, 2016

 

 

 

Net operating
revenue

 

Cost of goods
sold and services
rendered

 

Sales,
administrative
and other
operating
expenses

 

Research and
evaluation

 

Pre operating
and operational
stoppage

 

Dividends
received and
interest from
associates and
joint ventures

 

Adjusted
EBITDA

 

Ferrous minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore

 

15,784

 

(6,622

)

(486

)

(91

)

(150

)

10

 

8,445

 

Iron ore Pellets

 

3,827

 

(2,002

)

(73

)

(13

)

(22

)

103

 

1,820

 

Ferroalloys and manganese

 

302

 

(231

)

(4

)

 

(11

)

 

56

 

Other ferrous products and services

 

438

 

(269

)

(8

)

(2

)

(4

)

 

155

 

 

 

20,351

 

(9,124

)

(571

)

(106

)

(187

)

113

 

10,476

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal

 

839

 

(872

)

35

 

(15

)

(41

)

 

(54

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products

 

4,472

 

(3,204

)

(95

)

(78

)

(114

)

4

 

985

 

Copper

 

1,667

 

(924

)

(25

)

(5

)

 

 

713

 

Other base metals products

 

 

 

150

 

 

 

 

150

 

 

 

6,139

 

(4,128

)

30

 

(83

)

(114

)

4

 

1,848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

159

 

(259

)

(157

)

(116

)

(1

)

76

 

(298

)

Total of continuing operations

 

27,488

 

(14,383

)

(663

)

(320

)

(343

)

193

 

11,972

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations (Fertilizers)

 

1,875

 

(1,545

)

(87

)

(22

)

(16

)

4

 

209

 

Total

 

29,363

 

(15,928

)

(750

)

(342

)

(359

)

197

 

12,181

 

 

 

 

Year ended December 31, 2015

 

 

 

Net operating
revenue

 

Cost of goods
sold and services
rendered

 

Sales,
administrative
and other
operating
expenses

 

Research and
evaluation

 

Pre operating
and operational
stoppage

 

Dividends
received and
interest from
associates and
joint ventures

 

Adjusted
EBITDA

 

Ferrous minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iron ore

 

12,330

 

(7,604

)

(398

)

(121

)

(124

)

22

 

4,105

 

Iron ore Pellets

 

3,600

 

(2,121

)

9

 

(4

)

(24

)

225

 

1,685

 

Ferroalloys and manganese

 

162

 

(175

)

1

 

 

(19

)

 

(31

)

Other ferrous products and services

 

470

 

(341

)

8

 

(3

)

(2

)

8

 

140

 

 

 

16,562

 

(10,241

)

(380

)

(128

)

(169

)

255

 

5,899

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coal

 

526

 

(839

)

(140

)

(22

)

(61

)

28

 

(508

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel and other products

 

4,693

 

(3,393

)

(154

)

(103

)

(411

)

 

632

 

Copper

 

1,470

 

(903

)

(32

)

(8

)

(1

)

 

526

 

Other base metals products

 

 

 

230

 

 

 

 

230

 

 

 

6,163

 

(4,296

)

44

 

(111

)

(412

)

 

1,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

133

 

(139

)

(160

)

(134

)

 

35

 

(265

)

Total of continuing operations

 

23,384

 

(15,515

)

(636

)

(395

)

(642

)

318

 

6,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations (Fertilizers)

 

2,225

 

(1,469

)

(37

)

(82

)

(70

)

 

567

 

Total

 

25,609

 

(16,984

)

(673

)

(477

)

(712

)

318

 

7,081

 

 

Adjusted EBITDA is reconciled to net income (loss) as follows:

 

From Continuing operations

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

Adjusted EBITDA from continuing operations

 

15,338

 

11,972

 

6,514

 

Depreciation, depletion and amortization

 

(3,708

)

(3,487

)

(3,719

)

Dividends received and interest from associates and joint ventures

 

(406

)

(193

)

(318

)

Impairment and other results on non-current assets

 

(294

)

(1,240

)

(8,708

)

Operating income (loss)

 

10,930

 

7,052

 

(6,231

)

Financial results, net

 

(3,019

)

1,843

 

(10,654

)

Equity results in associates and joint ventures

 

98

 

309

 

(445

)

Impairment and other results in associates and joint ventures

 

(180

)

(1,220

)

(349

)

Income taxes

 

(1,495

)

(2,781

)

5,249

 

Net income (loss) from continuing operations

 

6,334

 

5,203

 

(12,430

)

Net income (loss) attributable to noncontrolling interests

 

21

 

(8

)

(501

)

Net income (loss) attributable to Vale’s stockholders

 

6,313

 

5,211

 

(11,929

)

 

16



Table of Contents

 

 

From Discontinued operations

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

Adjusted EBITDA from discontinued operations

 

4

 

209

 

567

 

Depreciation, depletion and amortization

 

(1

)

(347

)

(310

)

Dividends received and interest from associates and joint ventures

 

(3

)

(4

)

 

Impairment of non-current assets

 

(885

)

(1,738

)

(157

)

Operating income (loss)

 

(885

)

(1,880

)

100

 

Financial results, net

 

(28

)

20

 

(147

)

Equity results in associates and joint ventures

 

(2

)

3

 

6

 

Income taxes

 

102

 

630

 

(149

)

Loss from discontinued operations

 

(813

)

(1,227

)

(190

)

Net income (loss) attributable to noncontrolling interests

 

(7

)

2

 

10

 

Loss attributable to Vale’s stockholders

 

(806

)

(1,229

)

(200

)

 

b)        Assets by segment

 

 

 

Year ended December 31, 2017

 

 

 

Product inventory

 

Investments in
associates and joint
ventures

 

Property, plant and
equipment and
intangible (i)

 

Additions to
property, plant and
equipment and
intangible (ii)

 

Depreciation,
depletion and
amortization (iii)

 

Ferrous minerals

 

1,770

 

1,922

 

36,103

 

2,679

 

1,767

 

Coal

 

82

 

317

 

1,719

 

118

 

297

 

Base metals

 

1,009

 

13

 

23,603

 

1,010

 

1,614

 

Others

 

6

 

1,316

 

1,946

 

24

 

30

 

Total

 

2,867

 

3,568

 

63,371

 

3,831

 

3,708

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 2016

 

 

 

Product inventory

 

Investments in
associates and joint
ventures

 

Property, plant and
equipment and
intangible (i)

 

Additions to
property, plant and
equipment and
intangible (ii)

 

Depreciation,
depletion and
amortization (iii)

 

Ferrous minerals

 

1,134

 

1,808

 

34,834

 

3,246

 

1,618

 

Coal

 

126

 

285

 

1,907

 

612

 

191

 

Base metals

 

1,110

 

12

 

23,372

 

1,057

 

1,658

 

Others

 

3

 

1,591

 

2,177

 

36

 

20

 

Total

 

2,373

 

3,696

 

62,290

 

4,951

 

3,487

 

 


(i) Goodwill is allocated mainly in ferrous minerals and base metals segments in the amount of US$2,157 and US$1,953 in December 31, 2017 and US$1,246 and US$1,835 in December 31, 2016, respectively.

(ii) Includes only cash effect.

(iii) Refers to amounts recognized in the income statement.

 

c)         Investment in associates and joint ventures, intangible and property, plant and equipment by geographic area

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Investments
in associates
and joint
ventures

 

Intangible

 

Property,
plant and
equipment

 

Total

 

Investments
in associates
and joint
ventures

 

Intangible

 

Property,
plant and
equipment

 

Total

 

Brazil

 

2,993

 

6,231

 

33,782

 

43,006

 

3,172

 

4,720

 

34,509

 

42,401

 

Canada

 

 

2,118

 

10,967

 

13,085

 

 

2,002

 

10,267

 

12,269

 

Americas, except Brazil and Canada

 

200

 

 

427

 

627

 

185

 

 

30

 

215

 

Europe

 

 

 

394

 

394

 

 

 

639

 

639

 

Indonesia

 

 

 

2,787

 

2,787

 

 

 

2,972

 

2,972

 

Asia, except Indonesia

 

372

 

 

1,100

 

1,472

 

339

 

 

1,201

 

1,540

 

Australia

 

 

 

45

 

45

 

 

 

43

 

43

 

New Caledonia

 

 

 

2,965

 

2,965

 

 

 

3,087

 

3,087

 

Mozambique

 

 

143

 

1,532

 

1,675

 

 

149

 

1,715

 

1,864

 

Oman

 

 

1

 

868

 

869

 

 

 

956

 

956

 

Other regions

 

3

 

 

11

 

14

 

 

 

 

 

Total

 

3,568

 

8,493

 

54,878

 

66,939

 

3,696

 

6,871

 

55,419

 

65,986

 

 

17



Table of Contents

 

 

d)        Net operating revenue by geographic area

 

 

 

Year ended December 31, 2017

 

 

 

Ferrous
minerals

 

Coal

 

Base metals

 

Others

 

Total

 

Americas, except United States and Brazil

 

593

 

 

1,009

 

70

 

1,672

 

United States of America

 

355

 

 

872

 

83

 

1,310

 

Germany

 

1,097

 

 

292

 

 

1,389

 

Europe, except Germany

 

1,721

 

396

 

1,985

 

11

 

4,113

 

Middle East/Africa/Oceania

 

1,768

 

171

 

13

 

 

1,952

 

Japan

 

1,927

 

130

 

399

 

 

2,456

 

China

 

13,442

 

 

576

 

 

14,018

 

Asia, except Japan and China

 

1,332

 

711

 

1,539

 

 

3,582

 

Brazil

 

2,894

 

159

 

186

 

236

 

3,475

 

Net operating revenue

 

25,129

 

1,567

 

6,871

 

400

 

33,967

 

 

 

 

Year ended December 31, 2016

 

 

 

Ferrous
minerals

 

Coal

 

Base metals

 

Others

 

Total

 

Americas, except United States and Brazil

 

334

 

20

 

1,172

 

 

1,526

 

United States of America

 

232

 

 

749

 

24

 

1,005

 

Germany

 

1,077

 

 

302

 

 

1,379

 

Europe, except Germany

 

1,482

 

218

 

1,552

 

17

 

3,269

 

Middle East/Africa/Oceania

 

1,252

 

95

 

20

 

 

1,367

 

Japan

 

1,292

 

121

 

328

 

 

1,741

 

China

 

11,985

 

63

 

699

 

 

12,747

 

Asia, except Japan and China

 

912

 

305

 

1,173

 

 

2,390

 

Brazil

 

1,785

 

17

 

144

 

118

 

2,064

 

Net operating revenue

 

20,351

 

839

 

6,139

 

159

 

27,488

 

 

 

 

Year ended December 31, 2015

 

 

 

Ferrous
minerals

 

Coal

 

Base metals

 

Others

 

Total

 

Americas, except United States and Brazil

 

359

 

18

 

1,122

 

 

1,499

 

United States of America

 

30

 

 

804

 

21

 

855

 

Germany

 

1,042

 

 

391

 

 

1,433

 

Europe, except Germany

 

1,464

 

102

 

1,530

 

 

3,096

 

Middle East/Africa/Oceania

 

1,009

 

97

 

84

 

 

1,190

 

Japan

 

1,512

 

74

 

373

 

 

1,959

 

China

 

8,400

 

44

 

651

 

 

9,095

 

Asia, except Japan and China

 

1,081

 

169

 

990

 

 

2,240

 

Brazil

 

1,665

 

22

 

218

 

112

 

2,017

 

Net operating revenue

 

16,562

 

526

 

6,163

 

133

 

23,384

 

 

Accounting policy

 

Revenue is recognized when Vale transfers to its customers all of the significant risks and rewards of ownership of the product sold or when the services are rendered. Net revenue excludes any applicable sales taxes and is recognized at the fair value of the consideration received or receivable to the extent that it is probable that economic benefits will flow to Vale and the revenues can be reliably measured.

 

Depending on the contract, revenue sales can be recognized when the product is available at the loading port, loaded on the ship, at the port of discharge or at the custumer’s warehouse. Service revenues are recognized in the amount by which the services are rendered and accepted by the customer.

 

In some cases, the sale price is determined on a provisional basis at the date of sale and adjustments to the sales price subsequently occur based on movements in the quoted market or contractual prices up to the date of final pricing. Revenue is recognized based on the estimated fair value of the total consideration receivable, and the provisionally priced sales mechanism embedded within these sale arrangements has the character of a derivative. Accordingly, the fair value of the final sales price adjustment is re-estimated continuously and changes in fair value are recognized as operational revenue in the income statement.

 

Amounts billed to customers for shipping related to products sold by the Company are recognized as revenue when the Company is responsible for shipping. Shipping costs are recognized as operating costs.

 

18



Table of Contents

 

 

Commodity price risk — The commodity price risk arises from volatility of iron ore, nickel, copper and coal prices. The Company is mostly exposed to the fluctuations in the iron ore and copper price. The selling price these products can be measured reliably at each period, since the price is quoted on an active market.

 

As of December 31, 2017, the Company had 33 million tons (2016: 36 million tons) provisionally priced based on iron ore forward prices and 106 thousand tons (2016: 116 thousand tons) provisionally priced based on copper forward prices. The final price of these sales will be determined during the first quarter of 2018. A 10% change in the price of iron ore realized on the provisionally priced sales, all other factors held constant, would increase or reduce net income by US$227. A 10% change in the price of copper realized on the provisionally priced sales, all other factors held constant, would increase or reduce net income by US$86.

 

4.                            Special events occurred during the year

 

The special events occurred during the year are those that, in the Company’s judgment, have significant effect on: (i) its operations; and/or (ii) corporate governance structure; and/or (iii) the income statement due to their size and nature. To determine whether an event or transaction should be disclosed as “special events”, the Company considers quantitative and qualitative factors, such as frequency and magnitude.

 

The special events identified by the Company are as follows:

 

a)        Vale’s corporate governance restructuring

 

At the General Extraordinary Shareholders’ Meeting, held on June 27, 2017, shareholders approved the corporate restructuring of the Company proposed by Valepar S.A. (former controlling shareholder). The corporate restructuring was based on (i) conversion of Vale class “A” preferred shares into common shares; (ii) amendment of Vale’s by-laws, so as to adjust to Novo Mercado rules; and (iii) the merger of Valepar S.A. into Vale.

 

The transaction was concluded on November 21, 2017 and the restructuring was approved at the General Extraordinary Shareholder’s Meeting on December 21, 2017. Further details are disclosed in note 29.

 

b)        Events with significant effect on the income statement

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

Nacala Logistic Corridor

 

458

 

 

 

Samarco Provision

 

(180

)

(1,109

)

 

Impairment of non-current assets - Fertilizers business

 

(885

)

(1,738

)

 

Impairment of non-current assets and onerous contracts

 

(271

)

(1,174

)

(8,769

)

Gold stream transaction

 

 

150

 

230

 

Deferred income tax in foreign jurisdiction

 

 

 

2,952

 

Total

 

(878

)

(3,871

)

(5,587

)

 

Nacala Logistic Corridor — In March 2017, the Company concluded the transaction with Mitsui to sell 15% of its stake in Vale Moçambique and 50% of its stake in the Nacala Logistics Corridor and recognized a gain in the income statement of US$458. Further details are disclosed in note 15.

 

Samarco — In 2017, the Company recognized in the income statement the amount of US$38 (2016: US$1,038 (R$3,733 million)) in respect of the addition to the provision to comply with the reparation and compensation programs related to the dam failure of Samarco Mineração S.A. The Company also expensed an amount of US$142 (2016: US$71) applied by Samarco to funds its working capital requirements. Further details are disclosed in note 21.

 

Fertilizers — In December 2016, the Company approved the sale of fertilizers assets and the acquisition of a noncontrolling interest in The Mosaic Company (“Mosaic”). The Company assessed the fair value less cost of sell of the fertilizer business segment and an impairment loss of US$1,738 was recognized in the income statement from discontinued operations in the year ended December 31, 2016. In January 2018 (subsequent event), the Company and Mosaic concluded the transaction, which was preceded by final adjustments agreed by the parties under the original terms and conditions of the negotiation. As consequence of these adjustments, an impairment loss of US$729 was recognized in the income statement from discontinued operations in December 2017. Additionally, in November 2017, the Company entered into an agreement with Yara International ASA to sell its nitrogen assets located in Cubatão, Brazil and an impairment loss of US$156 was recognized in the income statement from discontinued operations in the year ended December 31, 2017. Further details are disclosed in note 14.

 

19



Table of Contents

 

 

Impairment of non-current assets and onerous contracts — In 2017, the Company placed an underground mine in Sudbury in “care and maintenance” and an impairment of US$133 was recognized in the income statement. In 2016, the Company recognized an impairment loss of US$1,174 mainly by the reduction in the nickel price projections. In 2015, the Company recognized an impairment loss of US$8,769 mainly by: (i) the reduction in estimated future coal prices combined with the increase of logistics costs and (ii) the reduction the recoverable values of the VNL and VNC CGUs. Further details are disclosed in note 19.

 

Gold stream transaction — In March 2015 and August 2016, a gold transaction with Wheaton Precious Metals Corp. (“WPW”) entered into 2013, was amended to include in each contract an additional 25% of the gold extracted as by-product of the Salobo copper mine. Furthermore, the Company recognized a gain of the result on sale of mineral rights in the amount of US$150 and US$230 in the year ended December 31, 2016 and 2015, respectively, see note 7.

 

Deferred income tax - In 2015, in the first adoption of the Law 12.973, the Company recognized assets deferred income tax related to accumulated losses of subsidiaries abroad in the amount of US$2,952, see note 8.

 

5.                           Costs and expenses by nature

 

a)        Cost of goods sold and services rendered

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

Personnel

 

2,295

 

2,087

 

2,092

 

Materials and services

 

3,814

 

3,108

 

2,954

 

Fuel oil and gas

 

1,313

 

1,233

 

1,207

 

Maintenance

 

3,096

 

2,747

 

2,518

 

Energy

 

963

 

694

 

482

 

Acquisition of products

 

543

 

511

 

829

 

Depreciation and depletion

 

3,484

 

3,267

 

3,236

 

Freight

 

3,346

 

2,509

 

3,496

 

Others

 

2,185

 

1,494

 

1,937

 

Total

 

21,039

 

17,650

 

18,751

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

20,426

 

17,148

 

18,233

 

Cost of services rendered

 

613

 

502

 

518

 

Total

 

21,039

 

17,650

 

18,751

 

 

b)        Selling and administrative expenses

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

Personnel

 

234

 

209

 

253

 

Services

 

77

 

72

 

106

 

Depreciation and amortization

 

91

 

120

 

131

 

Travel expenses

 

8

 

8

 

11

 

Taxes and rents

 

12

 

13

 

16

 

Others

 

109

 

85

 

95

 

Total

 

531

 

507

 

612

 

 

c)         Others operational expenses (incomes), net

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

Provision for litigation

 

169

 

137

 

11

 

Profit sharing program

 

149

 

76

 

15

 

Disposals (reversals) of materials and inventories

 

17

 

(23

)

55

 

Others

 

85

 

77

 

126

 

Total

 

420

 

267

 

207

 

 

20



Table of Contents

 

 

6.                            Financial result

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

Financial expenses

 

 

 

 

 

 

 

Loans and borrowings gross interest

 

(1,697

)

(1,768

)

(1,647

)

Capitalized loans and borrowing costs

 

370

 

653

 

761

 

Derivative financial instruments

 

(533

)

(484

)

(3,553

)

Indexation and exchange rate variation (a)

 

(2,617

)

(2,964

)

(13,825

)

Participative stockholders’ debentures

 

(625

)

(417

)

965

 

Expenses of REFIS

 

(397

)

(514

)

(547

)

Others

 

(924

)

(631

)

(600

)

 

 

(6,423

)

(6,125

)

(18,446

)

Financial income

 

 

 

 

 

 

 

Short-term investments

 

176

 

92

 

140

 

Derivative financial instruments

 

987

 

1,740

 

1,076

 

Indexation and exchange rate variation (b)

 

1,939

 

6,058

 

6,465

 

Others

 

302

 

78

 

111

 

 

 

3,404

 

7,968

 

7,792

 

Financial results, net

 

(3,019

)

1,843

 

(10,654

)

 

 

 

 

 

 

 

 

Summary of indexation and exchange rate variation

 

 

 

 

 

 

 

Loans and borrowings

 

(257

)

5,099

 

(10,460

)

Others

 

(421

)

(2,005

)

3,100

 

Net (a) + (b)

 

(678

)

3,094

 

(7,360

)

 

As from January 1, 2017, the Company applies net investment hedge accounting in foreign operation. Further details are disclosed in note 24.

 

7.                            Deferred revenue - Gold stream transaction

 

In 2013, the Company entered into a gold transaction with Wheaton Precious Metals Corp. (“WPM”), and amended in March 2015 and August 2016, to sell 75% of the gold extracted as a by-product of the Salobo copper mine and 70% of the gold extracted as a by-product of Sudbury nickel mines.

 

The transactions were bifurcated into two identifiable components (i) the sale of the mineral rights and, (ii) the services for gold extraction on the portion in which Vale operates as an agent for WPM gold extraction.

 

The result on sale of mineral rights from the additional transactions of US$150 and US$230 was recognized in the years ended December 31, 2016 and 2015, respectively, under “Other operating expenses, net”.

 

Critical accounting estimates and judgments

 

Defining the gain on sale of mineral interest and the deferred revenue portion of the transaction requires the use of critical accounting estimates as follows:

 

· Discount rates used to measure the present value of future inflows and outflows;

· Allocation of costs between nickel or copper and gold based on relative prices;

· Expected margin for the independent elements (sale of mineral rights and service for gold extraction) based on Company’s best estimate.

 

21



Table of Contents

 

 

8.                            Income taxes

 

a) Deferred income tax assets and liabilities

 

 

 

December 31, 2017

 

December 31, 2016

 

Taxes losses carryforward

 

4,471

 

6,194

 

Temporary differences:

 

 

 

 

 

Employee post retirement obligations

 

684

 

620

 

Provision for litigation

 

457

 

215

 

Timing differences arising on assets

 

1,268

 

1,264

 

Fair value of financial instruments

 

549

 

167

 

Allocated goodwill

 

(2,433

)

(2,247

)

Others

 

(77

)

(570

)

 

 

448

 

(551

)

Total

 

4,919

 

5,643

 

 

 

 

 

 

 

Assets

 

6,638

 

7,343

 

Liabilities

 

(1,719

)

(1,700

)

 

 

4,919

 

5,643

 

 

Changes in deferred tax are as follows:

 

 

 

Assets

 

Liabilities

 

Total

 

Balance at December 31, 2015

 

7,904

 

1,670

 

6,234

 

Taxes losses carryforward

 

(1,391

)

 

(1,391

)

Timing differences arising on assets

 

298

 

 

298

 

Fair value of financial instruments

 

(802

)

 

(802

)

Allocated goodwill

 

 

(342

)

342

 

Others

 

(285

)

 

(285

)

Effect in income statement

 

(2,180

)

(342

)

(1,838

)

Transfers between asset and liabilities

 

322

 

322

 

 

Translation adjustment

 

900

 

36

 

864

 

Other comprehensive income

 

(19

)

14

 

(33

)

Effect of discontinued operations

 

 

 

 

 

 

 

Income tax

 

627

 

 

627

 

Transfer to net assets held for sale

 

(211

)

 

(211

)

Balance at December 31, 2016

 

7,343

 

1,700

 

5,643

 

Taxes losses carryforward

 

(2,143

)

 

(2,143

)

Timing differences arising on assets

 

103

 

 

103

 

Fair value of financial instruments

 

388

 

 

388

 

Allocated goodwill

 

 

(109

)

109

 

Others

 

897

 

 

897

 

Effect in income statement

 

(755

)

(109

)

(646

)

Transfers between asset and liabilities

 

40

 

40

 

 

Translation adjustment

 

(24

)

75

 

(99

)

Other comprehensive income

 

(68

)

13

 

(81

)

Effect of discontinued operations

 

 

 

 

 

 

 

Income tax

 

102

 

 

102

 

Balance at December 31, 2017

 

6,638

 

1,719

 

4,919

 

 

Law 12.973 - The Brazilian corporate tax law was amended at the end of 2014 and became effective as from fiscal year 2015. The change provided that profits from foreign subsidiaries are taxable in Brazil, on an accrual basis, applying the differential between the nominal local tax rate and the Brazilian tax rates (34%) considering the profit before tax in local GAAP (Generally Accepted Accounting Principles) and local currency. Accordingly, from January 1st, 2015 the results from foreign subsidiaries are recognized on that basis.

 

In accordance with article 77 of law 12.973, the losses generated by the foreign subsidiaries, before income taxes and the equity results, may be offset against their future profits, subject to certain conditions.

 

In 2015, in the first adoption, the Company recognized deferred income tax assets related to accumulated losses of subsidiaries abroad in the amount of US$2,952. Based on Company’s projections, the deferred tax assets are expected to be utilized up to 5 years.

 

The tax loss carryforward does not expire in the Brazilian jurisdiction and the compensation is limited to 30% of the taxable income for the year. For local results taxable in Brazil, there is no restriction to compensated profits from foreign subsidiaries against previously recorded deferred tax assets.

 

22



Table of Contents

 

 

b)        Income tax reconciliation — Income statement

 

The total amount presented as income taxes in the income statement is reconciled to the rate established by law, as follows:

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

Income (loss) before income taxes

 

7,829

 

7,984

 

(17,679

)

Income taxes at statutory rates - 34%

 

(2,662

)

(2,715

)

6,011

 

Adjustments that affect the basis of taxes:

 

 

 

 

 

 

 

Income tax benefit from interest on stockholders’ equity

 

728

 

87

 

356

 

Tax incentives

 

372

 

344

 

61

 

Equity results

 

35

 

107

 

(151

)

Unrecognized tax losses of the year

 

(432

)

(708

)

(901

)

Nondeductible effect of impairment

 

(43

)

(97

)

(1,865

)

Others

 

507

 

201

 

1,738

 

Income taxes

 

(1,495

)

(2,781

)

5,249

 

 

c)         Tax incentives

 

In Brazil, Vale has tax incentives to partially reduce the income tax generated by the operations conducted in the North and Northeast regions that includes iron ore, manganese, copper and nickel. The incentive is calculated based on the taxable income of the incentive activity (tax operating income) and takes into account the allocation of tax operating income into different incentives applicable to different tranches of production during the periods specified for each product, generally 10 years. Most of our incentives are expected to expire up to 2024. An amount equal to that obtained with the tax saving must be appropriated in retained earnings reserve account in stockholders’ equity, and cannot be distributed as dividends to stockholders.

 

In addition to those incentives, 30% of the income tax due based on the tax operating income can be reinvested on the purchase of machinery and equipment, subject to subsequent approval by the regulatory agency responsible, Superintendência do Desenvolvimento da Amazonia (“SUDAM”) and the Superintendência do Desenvolvimento do Nordeste (“SUDENE”). The reinvestment is accounted in retained earnings reserve account, which restricts the distribution as dividends to stockholders.

 

Vale is subject to the revision of income tax by local tax authorities in a range up to 10 years depending on jurisdiction where the Company operates.

 

d)        Income taxes - Settlement program (“REFIS”)

 

The balance mainly relates to REFIS to settle most of the claims related to the collection of income tax and social contribution on equity gains of foreign subsidiaries and affiliates from 2003 to 2012. As at December 31, 2017, the balance of US$5,375 (US$485 as current and US$4,890 as non-current) is due in 130 remaining monthly installments, bearing interest at the SELIC rate (Special System for Settlement and Custody), while at December 31, 2016, the balance was US$5,419 (US$458 as current and US$4,961 as non-current).

 

As at December 31, 2017, the SELIC rate was 7,0% per annum (13.75% per annum at December 31, 2016).

 

Accounting policy

 

The recognition of income taxes as deferred taxes is based on temporary differences between carrying amount and the tax basis of assets and liabilities as well as taxes losses carryforwards. The deferred income taxes assets and liabilities are offset when there is a legally enforceable right on the same taxable entity.

 

The deferred taxes assets arising from taxes losses and temporary differences are not recognized when is not probable that future taxable profit will be available against which temporary differences and/or tax losses can be utilized.

 

Income taxes are recognized in the income statement, except for items recognized directly in stockholders’ equity. The provision for income tax is calculated individually for each entity of the Company based on Brazilian tax rates, on an accrual basis, by applying the differential between the nominal local tax rates (based on rules enacted in the location of the entity) and the Brazilian tax rate.

 

23



Table of Contents

 

 

Critical accounting estimates and judgments

 

Deferred tax assets arising from tax losses, negative social contribution basis and temporary differences are registered taking into account the analysis of future performance, considering economic and financial projections, prepared based on internal assumptions and macroeconomic environment, trade and tax scenarios that may be subject to changes in the future. The assumptions of future profits are based on production and sales planning, commodity prices, operational costs, restructuring plans, reclamation and planned capital costs.

 

9.                            Basic and diluted earnings (loss) per share

 

As disclosed in note 29, the Company converted its class “A” preferred shares into common shares, without changing the amount of share capital.  Therefore, the weighted average number of shares was restated as if the conversion had occurred at the beginning of the last comparative year presented.

 

The basic and diluted earnings (loss) per share are presented below:

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

Net income (loss) attributable to Vale’s stockholders:

 

 

 

 

 

 

 

Net income (loss) from continuing operations

 

6,313

 

5,211

 

(11,929

)

Loss from discontinued operations

 

(806

)

(1,229

)

(200

)

Net income (loss)

 

5,507

 

3,982

 

(12,129

)

 

 

 

 

 

 

 

 

Thousands of shares (restated)

 

 

 

 

 

 

 

Weighted average number of shares outstanding — common shares

 

5,197,432

 

5,197,432

 

5,197,432

 

 

 

 

 

 

 

 

 

Basic and diluted earnings (loss) per share from continuing operations (restated):

 

 

 

 

 

 

 

Common share (US$)

 

1.21

 

1.00

 

(2.30

)

Basic and diluted loss per share from discontinued operations (restated):

 

 

 

 

 

 

 

Common share (US$)

 

(0.16

)

(0.23

)

(0.03

)

Basic and diluted earnings (loss) per share (restated):

 

 

 

 

 

 

 

Common share (US$)

 

1.05

 

0.77

 

(2.33

)

 

The Company does not have potential outstanding shares with dilutive effect on the earnings (loss) per share.

 

10.           Accounts receivable

 

 

 

December 31, 2017

 

December 31, 2016

 

Accounts receivable

 

2,660

 

3,723

 

Impairment of accounts receivable

 

(60

)

(60

)

 

 

2,600

 

3,663

 

 

 

 

 

 

 

Accounts receivable related to the steel sector - %

 

82.90

%

83.44

%

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

Impairment of accounts receivable recorded in the income statement

 

(4

)

(5

)

11

 

 

There is no customer that individually represents over 10% of accounts receivable or revenues.

 

Accounting policy

 

Accounts receivable are financial instruments classified in the category loan and receivables and are the total amount due from sale of products and services rendered by the Company. Accounts receivable are initially recognized at fair value and subsequently measured at amortized cost, less provision for impairment of accounts receivable, when applicable.

 

24



Table of Contents

 

 

Commercial credit risk management - For the commercial credit exposure, which arises from sales to final customers, the risk management area, in accordance with the current delegation level, approves or request the approval of credit risk limits for each counterparty.

 

Vale attributes an internal credit risk rating for each counterparty using its own quantitative methodology for credit risk analysis, which is based on market prices, external credit ratings and financial information of the counterparty, as well as qualitative information regarding the counterparty’s strategic position and history of commercial relations.

 

Based on the counterparty’s credit risk, risk mitigation strategies may be used to manage the Company`s credit risk. The main credit risk mitigation strategies include non-recourse sale of receivables, insurance instruments, letters of credit, corporate and bank guarantees, mortgages, among others.

 

Vale has a diversified accounts receivable portfolio from a geographical standpoint, with Asia, Europe and Brazil the regions with more significant exposures. According to each region, different guarantees can be used to enhance the credit quality of the receivables.

 

11.           Inventories

 

 

 

December 31, 2017

 

December 31, 2016

 

Product inventory

 

2,219

 

1,573

 

Work in progress

 

648

 

800

 

Consumable inventory

 

1,059

 

976

 

Total

 

3,926

 

3,349

 

 

In 2017, the Company recognized in the income statement a provision in respect of the net realizable value of product inventory, in the amount of US$86 (2016: US$199 and 2015: US$518).

 

Product inventories by segments are presented in note 3(b).

 

Accounting policy

 

Inventories are stated at the lower of cost or the net realizable value. The inventory production cost is determined on the basis of variable and fixed costs, direct and indirect costs of production, using the average cost method. At each statement of financial position date, inventories are assessed for impairment and a provision for losses on obsolete or slow-moving inventory may be recognized. The write-downs and reversals are included in “Cost of goods sold and services rendered”.

 

12.                     Recoverable taxes

 

Recoverable taxes are presented net of provisions for losses on tax credits.

 

 

 

December 31, 2017

 

December 31, 2016

 

Value-added tax

 

887

 

724

 

Brazilian federal contributions

 

880

 

1,599

 

Others

 

43

 

29

 

Total

 

1,810

 

2,352

 

 

 

 

 

 

 

Current

 

1,172

 

1,625

 

Non-current

 

638

 

727

 

Total

 

1,810

 

2,352

 

 

25



Table of Contents

 

 

13.                     Other financial assets and liabilities

 

 

 

Current

 

Non-Current

 

 

 

December 31, 2017

 

December 31, 2016

 

December 31, 2017

 

December 31, 2016

 

Other financial assets

 

 

 

 

 

 

 

 

 

Financial investments

 

18

 

18

 

 

 

Loans

 

 

 

151

 

180

 

Derivative financial instruments (note 24)

 

106

 

274

 

453

 

446

 

Related parties (note 30)

 

1,898

 

 

2,628

 

 

 

 

2,022

 

292

 

3,232

 

626

 

Other financial liabilities

 

 

 

 

 

 

 

 

 

Derivative financial instruments (note 24)

 

104

 

414

 

686

 

1,225

 

Related parties (note 30)

 

270

 

353

 

975

 

87

 

Participative stockholders’ debentures

 

 

 

1,233

 

775

 

 

 

374

 

767

 

2,894

 

2,087

 

 

Participative stockholders’ debentures

 

At the time of its privatization in 1997, Vale issued debentures to then-existing stockholders, including the Brazilian Government. The debentures’ terms were set to ensure that pre-privatization stockholders would participate in potential future benefits that might be obtained from exploiting mineral resources.

 

A total of 388,559,056 debentures were issued with a par value of R$0.01 (one cent of Brazilian Real) and are inflation-indexed to the General Market Price Index (“IGP-M”), as set forth in the Issue Deed. The Company paid as remuneration the amount of US$135 and US$84, respectively, for the year ended December 31, 2017 and 2016.

 

14.                     Non-current assets and liabilities held for sale and discontinued operations

 

 

 

December 31,
2017

 

December 31, 2016

 

 

 

Fertilizers

 

Fertilizers

 

Nacala

 

Shipping assets

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

90

 

86

 

6

 

 

92

 

Inventories

 

460

 

387

 

2

 

 

389

 

Other current assets

 

110

 

107

 

114

 

 

221

 

Investments in associates and joint ventures

 

83

 

90

 

 

 

90

 

Property, plant and equipment and Intangible

 

2,149

 

2,694

 

4,064

 

357

 

7,115

 

Other non-current assets

 

695

 

679

 

3

 

 

682

 

Total assets

 

3,587

 

4,043

 

4,189

 

357

 

8,589

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

324

 

280

 

41

 

 

321

 

Other current liabilities

 

215

 

192

 

13

 

 

205

 

Other non-current liabilities

 

640

 

559

 

5

 

 

564

 

Total liabilities

 

1,179

 

1,031

 

59

 

 

1,090

 

Net non-current assets held for sale

 

2,408

 

3,012

 

4,130

 

357

 

7,499

 

 

a)        Fertilizers (Discontinued operations)

 

In December 2016, the Company entered into an agreement with The Mosaic Company (“Mosaic”) to sell (i) the phosphate assets located in Brazil, except for the assets located in Cubatão, Brazil; (ii) the control of Compañia Minera Miski Mayo S.A.C., in Peru; (iii) the potassium assets located in Brazil; and (iv) the potash projects in Canada. Originally, the agreed amount was US$2,500, of which US$1,250 would be paid in cash and the remaining consideration would be settled with 42.3 million common shares to be issued by Mosaic.

 

In January 2018 (subsequent event), the Company and Mosaic concluded the transaction, which was preceded by final adjustments agreed by the parties under the original terms and conditions of the negotiation. As consequence of these adjustments, the consideration has changed and the Company received US$1,080 in cash and 34.2 million common shares, corresponding to 8.9% of Mosaic’s equity after the issuance of these shares (US$877, based on the Mosaic’s quotation at closing date of the transaction).

 

Fertilizer’s net assets were adjusted to reflect fair value less cost to sell and a loss of US$729 (US$1,738 in 2016) was recognized in the income statement from discontinued operations.

 

26



Table of Contents

 

 

b) Cubatão (part of the fertilizer segment)

 

In November 2017, the Company entered into an agreement with Yara International ASA (“Yara”) to sell its nitrogen assets located in Cubatão, Brazil. The agreed consideration is US$255 to be paid in cash. The Company expects to complete the transaction by the end of 2018, subject to compliance with usual precedent conditions, including approval by the Brazilian anti-trust authority (“CADE”) and other authorities.

 

These assets were adjusted to reflect fair value less cost to sell and a loss of US$156 was recognized in the income statement from discontinued operations.

 

The results for the years and the cash flows of discontinued operations of the Fertilizer segment are presented as follows:

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

Discontinued operations

 

 

 

 

 

 

 

Net operating revenue

 

1,746

 

1,875

 

2,225

 

Cost of goods sold and services rendered

 

(1,605

)

(1,887

)

(1,762

)

Operating expenses

 

(141

)

(130

)

(206

)

Impairment of non-current assets

 

(885

)

(1,738

)

(157

)

Operating income (loss)

 

(885

)

(1,880

)

100

 

Financial Results, net

 

(28

)

20

 

(147

)

Equity results in associates and joint ventures

 

(2

)

3

 

6

 

Loss before income taxes

 

(915

)

(1,857

)

(41

)

Income taxes

 

102

 

630

 

(149

)

Loss from discontinued operations

 

(813

)

(1,227

)

(190

)

Net income (loss) attributable to noncontrolling interests

 

(7

)

2

 

10

 

Loss attributable to Vale’s stockholders

 

(806

)

(1,229

)

(200

)

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

Discontinued operations

 

 

 

 

 

 

 

Cash flow from operating activities

 

 

 

 

 

 

 

Loss before income taxes

 

(915

)

(1,857

)

(41

)

Adjustments:

 

 

 

 

 

 

 

Equity results in associates and joint ventures

 

2

 

(3

)

(6

)

Depreciation, amortization and depletion

 

1

 

347

 

310

 

Impairment of non-current assets

 

885

 

1,738

 

157

 

Others

 

 

(20

)

148

 

Increase (decrease) in assets and liabilities

 

114

 

(25

)

(9

)

Net cash provided by operating activities

 

87

 

180

 

559

 

 

 

 

 

 

 

 

 

Cash flow from investing activities

 

 

 

 

 

 

 

Additions to property, plant and equipment

 

(305

)

(292

)

(257

)

Others

 

 

11

 

(89

)

Net cash used in investing activities

 

(305

)

(281

)

(346

)

 

 

 

 

 

 

 

 

Cash flow from financing activities

 

 

 

 

 

 

 

Loans and borrowings

 

 

 

 

 

 

 

Repayments

 

(34

)

(17

)

(73

)

Net cash used in financing activities

 

(34

)

(17

)

(73

)

Net cash provided (used) in discontinued operations

 

(252

)

(118

)

140

 

 

Accounting policy

 

A non-current asset is classified as held for sale if its carrying amount will be recovered principally through a sale transaction rather than through continuing use.

 

The criteria for recognition the non-current assets as held for sale are only considered satisfied when the sale is highly probable and the asset (or disposal group of assets) is available for immediate sale in its present condition.

 

The Company measures the assets held for sale (or group of assets) at the lower of its carrying amount and fair value less costs to sell. If the carrying amount exceeds the fair value less costs to sell an impairment loss is recognized against income statement. Any subsequent reversal of impairment is recognized only to the extent of the loss previously recognized.

 

The assets and liabilities classified as held for sale are presented separately in the statement of financial position.

 

27



Table of Contents

 

 

The classification as a discontinued operation occurs through disposal, or when the operation meets the criteria to be classified as held for sale if this occurs earlier. A discontinued operation is a component of a Company business comprising cash flows and operations that may be clearly distinct from the rest of the Company and that represents an important separate line of business or geographical area of operations.

 

The result of discontinued operations is presented in a single amount in the income statement, including the results after income tax of these operations less any impairment loss. Cash flows attributable to operating, investing and financing activities of discontinued operations are disclosed in a separate note.

 

When an operation is classified as a discontinued operation, the income statements of the prior periods are restated as if the operation had been discontinued since the beginning of the comparative period.

 

Any noncontrolling interest relating to a group disposal held for sale is presented in the stockholders’ equity and are not reclassified in the statement of financial position.

 

15.       Investments in associates and joint ventures

 

The material non-consolidated entities of the Company are as follows:

 

 

 

Location

 

Main
activity/Business

 

% Ownership

 

% Voting capital

 

% Noncontrolling
interest

 

Joint ventures

 

 

 

 

 

 

 

 

 

 

 

Aliança Geração de Energia S.A.

 

Brazil

 

Energy

 

55.0

%

55.0

%

45.0

%

Companhia Coreano-Brasileira de Pelotização

 

Brazil

 

Pellets

 

50.0

%

50.0

%

50.0

%

Companhia Hispano-Brasileira de Pelotização

 

Brazil

 

Pellets

 

50.9

%

51.0

%

49.1

%

Companhia Ítalo-Brasileira de Pelotização

 

Brazil

 

Pellets

 

50.9

%

51.0

%

49.1

%

Companhia Nipo-Brasileira de Pelotização

 

Brazil

 

Pellets

 

51.0

%

51.1

%

49.0

%

Companhia Siderúrgica do Pecém (“CSP”)

 

Brazil

 

Steel

 

50.0

%

50.0

%

50.0

%

MRS Logística S.A.

 

Brazil

 

Logistics

 

48.2

%

46.8

%

51.8

%

Nacala Corridor Holding Netherlands B.V.

 

Netherlands

 

Coal

 

50.0

%

50.0

%

50.0

%

Samarco Mineração S.A.

 

Brazil

 

Pellets

 

50.0

%

50.0

%

50.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Direct and indirect associates

 

 

 

 

 

 

 

 

 

 

 

Henan Longyu Energy Resources Co., Ltd.

 

China

 

Coal

 

25.0

%

25.0

%

75.0

%

VLI S.A.

 

Brazil

 

Logistics

 

37.6

%

37.6

%

62.4

%

 

a) Changes during the year

 

Changes in investments in associates and joint ventures as follows:

 

 

 

2017

 

2016

 

 

 

Associates

 

Joint ventures

 

Total

 

Associates

 

Joint ventures

 

Total

 

Balance at January 1st,

 

1,437

 

2,259

 

3,696

 

1,323

 

1,617

 

2,940

 

Additions (i)

 

1

 

92

 

93

 

1

 

238

 

239

 

Disposals

 

 

 

 

(7

)

 

(7

)

Translation adjustment

 

(2

)

(28

)

(30

)

175

 

338

 

513

 

Equity results in income statement

 

57

 

41

 

98

 

69

 

240

 

309

 

Equity results from discontinued operations

 

 

 

 

3

 

 

3

 

Equity results in statement of comprehensive income

 

 

(152

)

(152

)

 

 

 

Dividends declared (ii)

 

(57

)

(226

)

(283

)

(37

)

(165

)

(202

)

Transfer to held for sale

 

 

 

 

(90

)

 

(90

)

Others

 

5

 

141

 

146

 

 

(9

)

(9

)

Balance at December 31,

 

1,441

 

2,127

 

3,568

 

1,437

 

2,259

 

3,696

 

 


(i) Refers to the Coal and Other segments in the amounts of US$75 and US$18, respectively, on December 31, 2017 and US$187 and US$52, respectively, on December 31, 2016.

(ii) In 2017, the Company received dividends in the amount of US$227, of which US$179 were declared during 2017.

 

The investments by segments are presented in note 3(b).

 

28



Table of Contents

 

 

b) Acquisitions and divestiture

 

2017

 

Nacala Logistic Corridor - In December 2014 and as amended in November 2016, the Company signed an agreement with Mitsui & Co., Ltd. (“Mitsui”) to transfer 50% of its stake of 66.7% in Nacala Logistic Corridor, which comprises entities that holds railroads and port concessions located in Mozambique and Malawi. Also, Mitsui committed to acquire 15% participation in the holding entity of Vale Moçambique, which holds the Moatize Coal Project.

 

In March 2017, the transaction was concluded and Vale received a consideration of US$690. After the completion of the transaction, the Company (i) holds 81% of Vale Moçambique and retains the control of the Moatize Coal Project and (ii) shares control of the Nacala Logistic Corridor structure (Nacala BV), with Mitsui.

 

As a consequence of sharing control of Nacala BV, the Company:

 

(i) derecognized the assets and liabilities classified as held for sale in the total amount of US$4,144, from which US$4,063 refers to property, plant and equipment and intangibles;

 

(ii) derecognized US$14 related to cash and cash equivalents;

 

(iii) recognized a gain of US$447 in the income statement related to the sale and the re-measurement at fair value, of its remaining interest at Nacala BV based on the consideration received;

 

(iv) reclassified the gain related to the cumulative translation adjustments on to income statements in the amount of US$11;

 

The result of the transaction regarding the assets from Nacala’s logistic corridor was recognized in the income statement as “Impairment and other results on non-current assets”.

 

The results of the transaction with the coal holding entity was recognized in “Results from operation with noncontrolling interest” in the amount of US$105, directly in Stockholders’ Equity.

 

The consideration received was recognized in the statement of cash flows in “Proceeds from disposal of assets and investments” in the amount of US$435 and “Transactions with noncontrolling stockholders” in the amount of US$255.

 

After the conclusion of the transaction, Vale has outstanding loan balances with Nacala BV and Pangea Emirates Ltd due to the deconsolidation of Nacala Logistic Corridor, the balances as at December 31, 2017 are disclosed in note 30(b). In November 2017, Nacala B. V. signed financing contracts in the form of a project finance in order to receive US$2.7 billion contracted that will be used to settle a portion of the loan with the Company. The receipt of the proceeds is subject to precedent conditions for a project finance.

 

2016

 

Thyssenkrupp Companhia Siderúrgica do Atlântico Ltd (“CSA”) — In April 2016, the Company sold 100% of its interest at CSA (26.87%) for a non-significant amount. The transaction resulted in a loss of US$75 due to recycling the “Cumulative translation adjustments” recognized in the income statement as “Impairment and others results in associates and joint ventures”.

 

2015

 

Energy generation assets - In December 2013, the Company signed agreements with CEMIG Geração e Transmissão S.A. (“CEMIG GT”) to incorporate two joint ventures, Aliança Norte Participações S.A. and Aliança Geração de Energia S.A and exchange of assets and shares. The transaction was completed in the first quarter of 2015, in which Vale received cash proceeds of US$97 and recognized a gain of US$18 as “Impairment and others results in associates and joint ventures” and a gain of US$193 as “Impairment and others results of non-current assets”.

 

Shandong Yankuang International Coking Co., Ltd. (“Yankuang”) - In 2015, the Company completed the sale 100% of its interest at Yankuang, a producer of coking coal, methanol and other products. In this transaction, Vale recognized a gain of US$79 as “Impairment and others results in associates and joint ventures”.

 

29



Table of Contents

 

 

Investments in associates and joint ventures (continued)

 

 

 

 

 

 

 

Investments in associates and

 

 

 

 

 

 

 

 

 

 

 

joint ventures

 

Equity results in the income statement

 

Dividends received

 

 

 

 

 

 

 

December 31,

 

December 31,

 

Year ended December 31

 

Year ended December 31

 

Associates and joint ventures

 

% ownership

 

% voting capital

 

2017

 

2016

 

2017

 

2016

 

2015

 

2017

 

2016

 

2015

 

Ferrous minerals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Baovale Mineração S.A.

 

50.00

 

50.00

 

26

 

26

 

7

 

9

 

 

1

 

 

 

Companhia Coreano-Brasileira de Pelotização

 

50.00

 

50.00

 

89

 

68

 

50

 

17

 

25

 

19

 

26

 

19

 

Companhia Hispano-Brasileira de Pelotização

 

50.89

 

51.00

 

82

 

59

 

41

 

15

 

14

 

16

 

27

 

16

 

Companhia Ítalo-Brasileira de Pelotização

 

50.90

 

51.00

 

80

 

69

 

40

 

16

 

21

 

17

 

9

 

14

 

Companhia Nipo-Brasileira de Pelotização

 

51.00

 

51.11

 

137

 

108

 

93

 

29

 

46

 

29

 

41

 

30

 

MRS Logística S.A.

 

48.16

 

46.75

 

517

 

488

 

69

 

57

 

43

 

29

 

10

 

22

 

Samarco Mineração S.A.

 

50.00

 

50.00

 

 

 

 

 

(167

)

 

 

146

 

VLI S.A.

 

37.60

 

37.60

 

968

 

969

 

29

 

36

 

46

 

19

 

 

8

 

Zhuhai YPM Pellet Co.

 

25.00

 

25.00

 

23

 

21

 

 

 

 

 

 

 

Others

 

 

 

 

 

 

 

 

 

(2

)

 

 

 

 

 

 

 

 

 

1,922

 

1,808

 

329

 

179

 

26

 

130

 

113

 

255

 

Coal

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henan Longyu Energy Resources Co., Ltd.

 

25.00

 

25.00

 

317

 

285

 

20

 

(4

)

(3

)

 

 

28

 

 

 

 

 

 

 

317

 

285

 

20

 

(4

)

(3

)

 

 

28

 

Base metals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Korea Nickel Corp.

 

25.00

 

25.00

 

13

 

12

 

1

 

(1

)

(3

)

 

4

 

 

Teal Minerals Inc.

 

50.00

 

50.00

 

 

 

 

(3

)

(129

)

 

 

 

 

 

 

 

 

 

13

 

12

 

1

 

(4

)

(132

)

 

4

 

 

Others

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aliança Geração de Energia S.A.

 

55.00

 

55.00

 

571

 

582

 

27

 

46

 

50

 

29

 

39

 

30

 

Aliança Norte Energia Participações S.A.

 

51.00

 

51.00

 

160

 

148

 

(2

)

(6

)

1

 

 

 

 

California Steel Industries, Inc.

 

50.00

 

50.00

 

200

 

185

 

42

 

33

 

(27

)

27

 

4

 

 

Companhia Siderúrgica do Pecém

 

50.00

 

50.00

 

262

 

527

 

(264

)

25

 

(307

)

 

 

 

Mineração Rio Grande do Norte S.A.

 

40.00

 

40.00

 

101

 

129

 

13

 

48

 

40

 

41

 

32

 

3

 

Thyssenkrupp Companhia Siderúrgica do Atlântico Ltd.

 

 

 

 

 

 

 

(80

)

 

 

 

Others

 

 

 

 

 

22

 

20

 

(68

)

(8

)

(13

)

 

1

 

2

 

 

 

 

 

 

 

1,316

 

1,591

 

(252

)

138

 

(336

)

97

 

76

 

35

 

Total

 

 

 

 

 

3,568

 

3,696

 

98

 

309

 

(445

)

227

 

193

 

318

 

 

30



Table of Contents

 

 

c) Summarized financial information

 

The summarized financial information about relevant associates and joint-ventures for the Company are as follows:

 

 

 

December 31, 2017

 

 

 

Joint ventures

 

Associates

 

 

 

Aliança Geração de Energia

 

CSP

 

Pelletizing (i)

 

MRS Logística

 

Henan Longyu

 

VLI S.A.

 

Current assets

 

137

 

759

 

760

 

309

 

1,072

 

738

 

Non-current assets

 

1,200

 

3,712

 

310

 

2,063

 

422

 

4,170

 

Total assets

 

1,337

 

4,471

 

1,070

 

2,372

 

1,494

 

4,908

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

86

 

1,060

 

301

 

454

 

226

 

537

 

Non-current liabilities

 

213

 

2,887

 

5

 

844

 

 

1,799

 

Total liabilities

 

299

 

3,947

 

306

 

1,298

 

226

 

2,336

 

Stockholders’equity

 

1,038

 

524

 

764

 

1,074

 

1,268

 

2,574

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

49

 

(528

)

442

 

143

 

79

 

77

 

 

 

 

December 31, 2016

 

 

 

Joint ventures

 

Associates

 

 

 

Aliança Geração de Energia

 

CSP

 

Pelletizing (i)

 

MRS Logística

 

Henan Longyu

 

VLI S.A.

 

Current assets

 

115

 

743

 

392

 

233

 

903

 

389

 

Non-current assets

 

1,208

 

3,809

 

318

 

2,091

 

456

 

4,169

 

Total assets

 

1,323

 

4,552

 

710

 

2,324

 

1,359

 

4,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

165

 

664

 

109

 

433

 

200

 

677

 

Non-current liabilities

 

100

 

2,835

 

3

 

877

 

19

 

1,304

 

Total liabilities

 

265

 

3,499

 

112

 

1,310

 

219

 

1,981

 

Stockholders’equity

 

1,058

 

1,053

 

598

 

1,014

 

1,140

 

2,577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

84

 

49

 

152

 

118

 

(17

)

95

 

 


(i) Aggregate entity information: Companhia Coreano-Brasileira de Pelotização, Companhia Hispano-Brasileira de Pelotização, Companhia Ítalo-Brasileira de Pelotização, Companhia Nipo-Brasileira de Pelotização.

 

The stand-alone financial information may differ from the financial information reported herein, since they may be adjusted, when necessary to Vale’s accounting policies including eventual goodwill, provisional price adjustment, etc.

 

Accounting policy

 

Joint arrangements investments - Joint arrangements are all entities over which the Company has shared control with one or more parties. Joint arrangement investments are classified as either joint operations or joint ventures depending on the contractual rights and obligations of each investor.

 

The joint operations are recorded in the financial statements to represent the Company’s contractual rights and obligations. The Company does not have material joint operations.

 

Interests in joint ventures are accounted for using the equity method, after initially being recognized at cost. The Company’s investment in joint ventures includes the goodwill identified in the acquisition, net of any accumulated impairment loss.

 

The Company’s interest in the profits or losses of its joint ventures is recognized in the income statement and participation in the changes in reserves is recognized in the Company’s reserves. When the Company’s interest in the losses of an associate or joint venture is equal to or greater than the carrying amount of the investment, including any other receivables, the Company does not recognize additional losses, unless it has incurred obligations or made payments on behalf of the joint venture.

 

31



Table of Contents

 

 

Critical accounting estimates and judgments

 

Judgment is required in some circumstances to determine whether after considering all relevant factors, the Company has control, joint control or significant influence over an entity. Significant influence includes situations of collective control.

 

The Company holds the majority of the voting capital in five joint arrangements (Aliança Geração de Energia S.A., Aliança Norte Energia Participações S.A., Companhia Hispano-Brasileira de Pelotização, Companhia Ítalo-Brasileira de Pelotização and Companhia Nipo-Brasileira de Pelotização), but management have concluded that the Company does not have a sufficiently dominant voting interest to have the power to direct the activities of the entity. As a result, these entities are accounted under equity method due to shareholder’s agreements where relevant decisions are shared with other parties.

 

16.                     Noncontrolling interest

 

a) Summarized financial information

 

The summarized financial information, prior to the eliminations of the intercompany balances and transactions, about subsidiaries with material noncontrolling interest are as follows:

 

 

 

December 31, 2017

 

 

 

MBR

 

PTVI

 

VNC

 

Vale Moçambique
S.A.

 

Compañia
Mineradora Miski
Mayo S.A.C. (i)

 

Others (ii)

 

Total

 

Current assets

 

408

 

394

 

251

 

381

 

78

 

 

 

 

Non-current assets

 

3,041

 

1,586

 

2,046

 

1,653

 

436

 

 

 

 

Related parties - Stockholders

 

591

 

147

 

115

 

253

 

6

 

 

 

 

Total assets

 

4,040

 

2,127

 

2,412

 

2,287

 

520

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

170

 

128

 

142

 

128

 

36

 

 

 

 

Non-current liabilities

 

288

 

237

 

202

 

32

 

97

 

 

 

 

Related parties - Stockholders

 

226

 

3

 

1,318

 

8,232

 

9

 

 

 

 

Total liabilities

 

684

 

368

 

1,682

 

8,392

 

142

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

3,356

 

1,759

 

730

 

(6,105

)

380

 

 

 

 

Equity attributable to noncontrolling interests

 

1,342

 

735

 

37

 

(1,101

)

228

 

73

 

1,314

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

434

 

(15

)

(572

)

(659

)

(11

)

 

 

 

Net income (loss) attributable to noncontrolling interests

 

174

 

(6

)

(28

)

(104

)

(6

)

(16

)

14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends paid to noncontrolling interests

 

113

 

 

 

 

 

13

 

 

 


(i) Discontinued operations

(ii) Dividends paid to noncontrolling interests relates to Vale Oman Pelletizing

 

 

 

December 31, 2016

 

 

 

MBR

 

PTVI

 

VNC

 

Vale Moçambique
S.A.

 

Compañia
Mineradora Miski
Mayo S.A.C. (i)

 

Others

 

Total

 

Current assets

 

32

 

444

 

383

 

386

 

94

 

 

 

 

Non-current assets

 

3,182

 

1,668

 

2,101

 

1,796

 

429

 

 

 

 

Related parties - Stockholders

 

551

 

132

 

79

 

358

 

13

 

 

 

 

Total assets

 

3,765

 

2,244

 

2,563

 

2,540

 

536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

106

 

139

 

124

 

95

 

35

 

 

 

 

Non-current liabilities

 

198

 

261

 

177

 

29

 

99

 

 

 

 

Related parties - Stockholders

 

37

 

6

 

1,055

 

7,861

 

11

 

 

 

 

Total liabilities

 

341

 

406

 

1,356

 

7,985

 

145

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

3,424

 

1,838

 

1,207

 

(5,445

)

391

 

 

 

 

Equity attributable to noncontrolling interests

 

1,406

 

741

 

40

 

(272

)

235

 

(168

)

1,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

400

 

2

 

(807

)

(541

)

3

 

 

 

Net income (loss) attributable to noncontrolling interests

 

165

 

1

 

(40

)

(27

)

2

 

(107

)

(6

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends paid to noncontrolling interests

 

262

 

 

 

 

28

 

 

 

 

32



Table of Contents

 

 

 

 

December 31, 2015

 

 

 

MBR

 

PTVI

 

VNC

 

Vale Moçambique
S.A.

 

Compañia
Mineradora Miski
Mayo S.A.C. (i)

 

Others

 

Total

 

Net income (loss)

 

250

 

36

 

(1,916

)

(3,766

)

16

 

 

 

Net income (loss) attributable to noncontrolling interests

 

66

 

15

 

(373

)

(188

)

10

 

(21

)

(491

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends paid to noncontrolling interests

 

 

 

 

 

40

 

 

 

 


(i) Discontinued operation

 

The stand-alone financial information may differ from the financial information reported herein, since they may be adjusted, when necessary to Vale’s accounting policies including eventual goodwill, provisional price adjustment, etc.

 

b) Acquisitions and divestments

 

In March 2017, the Company concluded the transaction with Mitsui to sell 15% of its stake in Vale Moçambique and 50% of its stake in the Nacala Logistics Corridor. After the completion of the transaction, the Company holds 81% of Vale Moçambique and shares control of the Nacala Logistic Corridor with Mitsui. Further details are disclosed in note 15.

 

17.                               Intangibles

 

Changes in intangibles are as follows:

 

 

 

Goodwill

 

Concessions

 

Right of use

 

Software

 

Total

 

Balance at December 31, 2015

 

2,956

 

1,814

 

207

 

347

 

5,324

 

Additions

 

 

1,100

 

1

 

13

 

1,114

 

Disposals

 

 

(12

)

 

 

(12

)

Amortization

 

 

(248

)

(2

)

(153

)

(403

)

Impairment of discontinued operations (note 14)

 

(30

)

 

 

 

(30

)

Translation adjustment

 

188

 

570

 

9

 

61

 

828

 

Transfers

 

 

77

 

(68

)

74

 

83

 

Effect of discontinued operations

 

 

 

 

 

 

 

 

 

 

 

Transfer to net assets held for sale

 

(33

)

 

 

 

(33

)

Balance at December 31, 2016

 

3,081

 

3,301

 

147

 

342

 

6,871

 

Cost

 

3,081

 

4,467

 

222

 

1,570

 

9,340

 

Accumulated amortization

 

 

(1,166

)

(75

)

(1,228

)

(2,469

)

Balance at December 31, 2016

 

3,081

 

3,301

 

147

 

342

 

6,871

 

Additions

 

 

980

 

 

26

 

1,006

 

Disposals

 

 

(9

)

 

 

(9

)

Amortization

 

 

(209

)

(2

)

(142

)

(353

)

Translation adjustment

 

65

 

(79

)

7

 

3

 

(4

)

Merger of Valepar (note 29)

 

964

 

 

 

 

964

 

Transfers

 

 

18

 

 

 

18

 

Balance at December 31, 2017

 

4,110

 

4,002

 

152

 

229

 

8,493

 

Cost

 

4,110

 

5,075

 

241

 

1,554

 

10,980

 

Accumulated amortization

 

 

(1,073

)

(89

)

(1,325

)

(2,487

)

Balance at December 31, 2017

 

4,110

 

4,002

 

152

 

229

 

8,493

 

 

a) Goodwill - The goodwill arose from the acquisition of iron ore and nickel businesses. In 2017, the goodwill was recognized on the acquisition of Vale controlling interest by Valepar, based on the expected future returns on the ferrous segment. As the fundamentals are still valid on the date of the merger of Valepar by Vale, the goodwill was fully recognized. The Company has not recognized the deferred taxes over the goodwill, since there are no differences between the tax basis and accounting basis. The Company assess periodically the recoverable amount of the goodwill.

 

b) Concessions - The concessions refer to the agreements with governments for the exploration and the development of ports and railways. The Company holds railway concessions which are valid over a certain period of time. Those assets are classified as intangible assets and amortized over the shorter of their useful lives and the concession term at the end of which they will be returned to the government.

 

33



Table of Contents

 

 

c) Right of use - Refers to intangible identified in the business combination of Vale Canada Limited (“Vale Canada”) and to the usufruct contract between the Company and noncontrolling stockholders to use the shares of Empreendimentos Brasileiros de Mineração S.A. (owner of Minerações Brasileiras Reunidas S.A. shares). The amortization of the right of use will expire in 2037 and Vale Canada’s intangible will end in September of 2046.

 

Accounting policy

 

Intangibles are carried at the acquisition cost, net of accumulated amortization and impairment charges.

 

The estimated useful lives are as follows:

 

 

 

Useful life

 

Concessions

 

3 to 50 years

 

Right of use

 

22 to 31 years

 

Software

 

5 years

 

 

18.                     Property, plant and equipment

 

Changes in property, plant and equipment are as follows:

 

 

 

Land

 

Building

 

Facilities

 

Equipment

 

Mineral
properties

 

Others

 

Constructions
in progress

 

Total

 

Balance at December 31, 2015

 

766

 

9,101

 

8,292

 

7,307

 

10,304

 

7,206

 

11,126

 

54,102

 

Additions (i)

 

 

 

 

 

 

 

5,240

 

5,240

 

Disposals

 

(1

)

(8

)

(9

)

(19

)

(125

)

(384

)

(20

)

(566

)

Assets retirement obligation

 

 

 

 

 

311

 

 

 

311

 

Depreciation, amortization and depletion

 

 

(517

)

(705

)

(906

)

(795

)

(631

)

 

(3,554

)

Transfers to non-current assets held for sale

 

 

 

 

 

 

(497

)

 

(497

)

Impairment (note 19)

 

(1

)

(448

)

(175

)

(110

)

(165

)

(88

)

70

 

(917

)

Impairment of discontinued operations (note 14)

 

(53

)

 

(65

)

 

(1,590

)

 

 

(1,708

)

Translation adjustment

 

111

 

702

 

960

 

639

 

748

 

861

 

1,731

 

5,752

 

Transfers

 

26

 

2,177

 

1,253

 

978

 

230

 

1,110

 

(5,857

)

(83

)

Effect of discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transfer to net assets held for sale

 

(124

)

(333

)

(80

)

(1,095

)

(538

)

(62

)

(429

)

(2,661

)

Balance at December 31, 2016

 

724

 

10,674

 

9,471

 

6,794

 

8,380

 

7,515

 

11,861

 

55,419

 

Cost

 

724

 

16,678

 

15,664

 

11,953

 

16,066

 

11,319

 

11,861

 

84,265

 

Accumulated depreciation

 

 

(6,004

)

(6,193

)

(5,159

)

(7,686

)

(3,804

)

 

(28,846

)

Balance at December 31, 2016

 

724

 

10,674

 

9,471

 

6,794

 

8,380

 

7,515

 

11,861

 

55,419

 

Additions (i)

 

 

 

 

 

 

 

3,392

 

3,392

 

Disposals

 

 

(11

)

(57

)

(67

)

(138

)

(212

)

(151

)

(636

)

Assets retirement obligation

 

 

 

 

 

425

 

 

 

425

 

Depreciation, amortization and depletion

 

 

(587

)

(736

)

(814

)

(618

)

(754

)

 

(3,509

)

Impairment (note 19)

 

(20

)

 

 

(34

)

(131

)

 

(86

)

(271

)

Translation adjustment

 

79

 

(122

)

(105

)

(83

)

222

 

47

 

38

 

76

 

Transfers

 

(65

)

2,146

 

3,213

 

1,097

 

929

 

1,597

 

(8,935

)

(18

)

Balance at December 31, 2017

 

718

 

12,100

 

11,786

 

6,893

 

9,069

 

8,193

 

6,119

 

54,878

 

Cost

 

718

 

19,163

 

18,292

 

12,840

 

17,471

 

12,461

 

6,119

 

87,064

 

Accumulated depreciation

 

 

(7,063

)

(6,506

)

(5,947

)

(8,402

)

(4,268

)

 

(32,186

)

Balance at December 31, 2017

 

718

 

12,100

 

11,786

 

6,893

 

9,069

 

8,193

 

6,119

 

54,878

 

 


(i) Includes capitalized borrowing costs.

 

a) Disposals of assets

 

In June 2016, Vale approved a plan to dispose of its fleet of eleven ships. As consequence, these assets were reclassified to non-current assets held for sale and a loss of US$66 was recognized in the income statement as “Impairment and other results on non-current assets”. In the year ended December 31, 2016, the Company concluded the sale of three Very Large Ore Carriers (“VLOC’s”) and four Capesize vessels for US$409.

 

In the year ended December 31, 2017, the Company concluded the sale of four VLOC’s and two Floating Transfer Stations in the amount of US$391. The Company recognized a loss of US$133 in the income statement as “Impairment and other results on non-current assets”.

 

34



Table of Contents

 

 

Additionally, in 2017, the Company recognized a loss of US$348 in the income statement as “Impairment and other results on non-current assets” due to non-viable projects and operating assets written off through sale or obsolescence.

 

Accounting policy

 

Property, plant and equipment is recorded at the cost of acquisition or construction, net of accumulated depreciation and impairment charges.

 

Mineral properties developed internally are determined by (i) direct and indirect costs attributed to build the mining facilities, (ii) financial charges incurred during the construction period, (iii) depreciation of other fixed assets used during construction, (iv) estimated decommissioning and site restoration expenses, and (v) other capitalized expenditures during the development phase (phase when the project demonstrates its economic benefit to the Company, and the Company has ability and intention to complete the project).

 

The depletion of mineral properties is determined based on the ratio between production and total proven and probable mineral reserves.

 

Property, plant and equipment, other than mineral properties are depreciated using the straight-line method based on the estimated useful lives, from the date on which the assets become available for their intended use and are capitalized, except for land which is not depreciated.

 

The estimated useful lives are as follows:

 

 

 

Useful life

 

Buildings

 

15 to 50 years

 

Facilities

 

3 to 50 years

 

Equipment

 

3 to 40 years

 

Others:

 

 

 

Locomotives

 

12 to 25 years

 

Wagon

 

30 to 44 years

 

Railway equipment

 

5 to 33 years

 

Ships

 

20 years

 

Others

 

2 to 50 years

 

 

The residual values and useful lives of assets are reviewed at the end of each reporting period and adjusted if necessary.

 

a) Mineral reserves

 

Critical accounting estimates and judgments

 

The estimates of proven and probable reserves are regularly evaluated and updated. These reserves are determined using generally accepted geological estimates. The calculation of reserves requires the Company to make assumptions about expected future conditions that are uncertain, including future ore prices, exchange rates, inflation rates, mining technology, availability of permits and production costs. Changes in assumptions could have a significant impact on the proven and probable reserves of the Company.

 

The estimated volume of mineral reserves is used as basis for the calculation of depletion of the mineral properties, and also for the estimated useful life which is a major factor to quantify the provision for asset retirement obligation, environmental recovery of mines and impairment of long lived asset. Any changes to the estimates of the volume of mine reserves and the useful lives of assets may have a significant impact on the depreciation, depletion and amortization charges and assessments of impairment.

 

b) Expenditures and stripping costs

 

(i) Exploration and evaluation expenditures - Expenditures on mining research are accounted for as operating expenses until the effective proof of economic feasibility and commercial viability of a given field can be demonstrated. From then on, the expenditures incurred are capitalized as mineral properties.

 

(ii) Expenditures on feasibility studies, new technologies and others research - The Company also conducts feasibility studies for many businesses which it operates including researching new technologies to optimize the mining process. After these costs are proven to generate future benefits to the Company, the expenditures incurred are capitalized.

 

35



Table of Contents

 

 

(iii) Maintenance costs - Significant industrial maintenance costs, including spare parts, assembly services, and others, are recorded in property, plant and equipment and depreciated through the next programmed maintenance overhaul.

 

(iv) Stripping Costs - The cost associated with the removal of overburden and other waste materials (“stripping costs”) incurred during the development of mines, before production takes place, are capitalized as part of the depreciable cost of the mineral properties. These costs are subsequently amortized over the useful life of the mine.

 

Post-production stripping costs are included in the cost of inventory, except when a new project is developed to permit access to a significant ore deposits. In such cases, the cost is capitalized as a non-current asset and is amortized during the extraction of the ore deposits, over the useful life of the ore deposits.

 

Stripping costs are measured at fixed and variable costs directly and indirectly attributable to its removal and, when applicable, net of any impairment losses measured in the same basis adopted for the cash generating unit of which it belongs.

 

19.       Impairment and onerous contracts

 

The impairment losses (reversals) recognized in the year are presented below:

 

 

 

 

 

Income statement

 

 

 

 

 

Impairment (reversals)

 

Segments by class of assets

 

Assets or cash-generating unit

 

2017

 

2016

 

2015

 

Property, plant and equipment and intangible

 

 

 

 

 

 

 

 

 

Iron ore

 

North system

 

 

(160

)

55

 

Coal

 

Australia

 

 

27

 

635

 

Base metals — nickel

 

Stobie

 

133

 

 

 

Base metals — nickel

 

Newfoundland (VNL)

 

 

631

 

3,460

 

Base metals — nickel

 

Nouvelle Caledonie (VNC)

 

 

284

 

1,462

 

Base metals — nickel

 

Onça Puma

 

 

 

(252

)

Coal

 

Mozambique

 

 

 

2,403

 

Iron ore

 

Midwest system

 

 

 

522

 

Several segments

 

Other assets

 

138

 

135

 

127

 

Impairment of non-current assets

 

 

 

271

 

917

 

8,412

 

 

 

 

 

 

 

 

 

 

 

Onerous contracts

 

 

 

 

257

 

357

 

Impairment of non-current assets and onerous contracts

 

 

 

271

 

1,174

 

8,769

 

 

 

 

 

 

 

 

 

 

 

Investments in associates and joint ventures

 

 

 

 

 

 

 

 

 

Iron ore

 

Samarco Mineração S.A.

 

 

 

132

 

Base metals - Copper

 

Teal Minerals Inc.

 

 

 

 

314

 

Impairment of investments in associates and joint ventures

 

 

 

 

 

446

 

 

a)   Impairment of non-financial assets

 

The Company has carried out an impairment test for the assets that a triggering event was identified. The recoverable amount is assessed by reference to the higher of value in use (“VIU”) and fair value less costs of disposal (“FVLCD”).

 

The recoverable amount of each Cash Generating Units (“CGU”) under the impairment testing was assessed using FVLCD model, through discounted cash flow techniques, which is classified as “level 3” in the fair value hierarchy.

 

The cash flows were discounted using a post-tax discount rate ranging from 6% to 9%, which represents an estimate of the rate that a market participant would apply having regard to the time value of money and the risks specific to the asset. The Company used its weighted average cost of capital (“WACC”) as a starting point for determining the discount rates, with appropriate adjustments for the risk profile of the countries in which the individual CGU operate.

 

Iron ore and pellets - During 2017, the Company did not identify any changes in the circumstances or indicators that would require reassessment of the carrying amount of the iron ore and pellets CGUs.

 

Of the total goodwill (note 17), US$2,157 is allocated to the group of ferrous mineral CGUs. The impairment analysis based on FVLCD model demonstrates that there were no impairment loss in relation to the individual CGUs or goodwill.

 

In 2016, based on the market circumstances, the Company decided to resume Norte’s system pelletizing plant, based on the studies carried out by management that demonstrates its economic feasibility. Accordingly, the Company reversed the full impairments of US$160 recorded in 2013 and 2015.

 

36



Table of Contents

 

 

In 2015, the Company recognized an impairment loss of US$522 due to lack of competitiveness in the Midwest system because of the complex logistic system associated with the decline in iron ore prices. Accordingly, long-lived assets were fully impaired.

 

Coal - Based on the 2017 impairment triggering assessment, the Company has identified trigger of impairment in the Mozambique CGU, driven by a reduction in the proven and probable reserves due to a geological revision undertaken by Management in the last quarter of 2017. However, coal price projections have increased, triggering a discussion around impairment reversal review. The Company carried out an impairment test based on FVLCD model and concluded that there were no changes in the impairment previously recognized.

 

In 2016, the future mining plans of the coal assets in Australia were revised and an impairment loss of US$27 was recognized in the income statement (US$635 in 2015).

 

In 2015, due to a reduction in the estimated future coal prices, at that point in time, associated with an increase in the logistics costs, the Company recognized an impairment loss of US$2,403 in relation to the coal asset in Mozambique.

 

Nickel - Based on the 2017 impairment trigger assessment, the Company has identified impairment indicators in the nickel CGUs, driven by a decrease in the nickel long-term price projections. The Company carried out an impairment test based on FVLCD model and concluded that there were no changes in the impairment previously recognized.

 

Except for an underground mine in Sudbury that was affected by seismic activities and the cost to repair the asset is deemed not recoverable in the current market conditions. Therefore, the Company has placed this asset on “care and maintenance” and an impairment of US$133 was recognized in the income statement.

 

Of the total goodwill (note 17), US$1,953 is allocated to the group of nickel CGUs. The impairment analysis based on FVLCD model demonstrates that there were no impairment loss in relation to the individual CGUs or goodwill.

 

In 2016, the decrease in long term nickel price projections, that significantly reduced the recoverable amounts of the VNL and VNC CGUs, associated with significant capital investments in new processing facilities in recent years, resulted in impairment losses of US$631 and US$284 (2015 - US$3,460 and US$1,462), respectively.

 

b)   Onerous contract

 

In 2016, the Company recognized a provision of US$257 (US$357 in 2015) for the costs in respect of certain long-term contracts in the Midwest system for fluvial transportation and port structure, with minimum guaranteed volume.

 

c)   Impairment of investments in associates and joint ventures

 

In 2015, the Company recognized an impairment of US$132 in its investment in Samarco (note 21) and US$314 in Teal Minerals Inc. (“Teal”).Teal recognized an impairment of property, plant and equipment due to the revision of future mining plans and the decrease of the copper price.

 

Accounting policy

 

Impairment of non-Financial assets - Non-financial assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount might not be recoverable. An impairment loss is recognized for the amount by which the asset´s carrying value exceeds its recoverable amount. The recoverable amount is the higher of an asset’s fair value less costs of disposal (“FVLCD”) and value in use (“VIU”).

 

FVLCD is generally determined as the present value of the estimated future cash flows expected to arise from the continued use of the asset from a market participant’s perspective, including any expansion prospects. VIU model is determined as the present value of the estimated future cash flows expected to arise from the continued use of the asset in its present form. Value in use is determined by applying assumptions specific to the Company’s continued use and cannot take into account future development. These assumptions are different to those used in calculating fair value and consequently the VIU calculation is likely to give a different result to a FVLCD calculation.

 

Assets that have indefinite useful life and are not subject to amortization, such as goodwill, are tested annually for impairment.

 

37



Table of Contents

 

 

For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (Cash Generating Units (CGUs)). Goodwill is allocated to Cash Generating Units or Cash Generating Units groups that are expected to benefit from the business combinations in which the goodwill arose and are identified in accordance with the operating segment.

 

Non-current assets (excluding goodwill) in which the Company recognized impairment in the past are reviewed whenever events or changes in circumstances indicate that the impairment may no longer be applicable. In such cases, an impairment reversal will be recognized.

 

Onerous Contracts - For certain long-term contracts, a provision is recognized when the present value of the unavoidable cost to meet the Company’s obligation exceeds the economic benefits that could be received from those contracts.

 

Critical accounting estimates and judgments

 

The Company determines its cash flows based on the budgets approved by management, which require the use of the following assumptions: (i) mineral reserves and mineral resources measured by internal experts; (ii) costs and investments based on the best estimate of projects as supported by past performance; (iii) sale prices consistent with projections available in reports published by industry considering the market price when appropriate; (iv) the life of each cash-generating unit (ratio between production and mineral reserves); and (v) discount rates that reflect specific risks relating to the relevant assets in each cash-generating unit. These assumptions are subject to risk and uncertainty. Hence, there is a possibility that changes in circumstances will change these projections, which may affect the recoverable amount of the assets.

 

20.       Loans, borrowings, cash and cash equivalents and financial investments

 

a)    Net debt

 

The Company evaluates the net debt with the objective of ensuring the continuity of its business in the long term, being able to generate value to its stockholders, through the payment of dividends and capital gain.

 

 

 

December 31, 2017

 

December 31, 2016

 

Debt contracts in the international markets

 

17,288

 

21,130

 

Debt contracts in Brazil

 

5,201

 

8,192

 

Total of loans and borrowings

 

22,489

 

29,322

 

 

 

 

 

 

 

(-) Cash and cash equivalents

 

4,328

 

4,262

 

(-) Financial investments

 

18

 

18

 

Net debt

 

18,143

 

25,042

 

 

b)   Cash and cash equivalents

 

Cash and cash equivalents includes cash, immediately redeemable deposits and short-term investments with an insignificant risk of change in value. They are readily convertible to cash, being US$1,790 denominated in R$, indexed to the Brazilian Interbank Interest rate (“DI Rate”or”CDI”), US$2,395 denominated in US$, mainly time deposits and US$143 denominated in other currencies.

 

38



Table of Contents

 

 

c)   Loans and borrowings

 

i)    Total debt

 

 

 

Current liabilities

 

Non-current liabilities

 

 

 

December 31, 2017

 

December 31, 2016

 

December 31, 2017

 

December 31, 2016

 

Debt contracts in the international markets

 

 

 

 

 

 

 

 

 

Floating rates in:

 

 

 

 

 

 

 

 

 

US$

 

310

 

234

 

2,764

 

5,489

 

EUR

 

 

 

240

 

211

 

Fixed rates in:

 

 

 

 

 

 

 

 

 

US$

 

 

 

12,588

 

13,083

 

EUR

 

 

 

900

 

1,583

 

Other currencies

 

17

 

17

 

206

 

209

 

Accrued charges

 

263

 

304

 

 

 

 

 

590

 

555

 

16,698

 

20,575

 

Debt contracts in Brazil

 

 

 

 

 

 

 

 

 

Floating rates in:

 

 

 

 

 

 

 

 

 

R$, indexed to TJLP, TR, IPCA, IGP-M and CDI

 

447

 

402

 

3,195

 

5,621

 

Basket of currencies and US$ indexed to LIBOR

 

339

 

343

 

708

 

1,217

 

Fixed rates in:

 

 

 

 

 

 

 

 

 

R$

 

68

 

66

 

173

 

216

 

Accrued charges

 

259

 

294

 

12

 

33

 

 

 

1,113

 

1,105

 

4,088

 

7,087

 

 

 

1,703

 

1,660

 

20,786

 

27,662

 

 

The future flows of debt payments principal, per nature of funding and interest are as follows:

 

 

 

Principal

 

 

 

 

 

Bank loans

 

Capital markets

 

Development
agencies

 

Total

 

Estimated future
interest payments (i)

 

2018

 

161

 

 

1,020

 

1,181

 

1,245

 

2019

 

849

 

 

901

 

1,750

 

1,149

 

2020

 

983

 

831

 

761

 

2,575

 

1,090

 

2021

 

574

 

1,353

 

696

 

2,623

 

945

 

Between 2022 and 2025

 

503

 

3,529

 

950

 

4,982

 

2,727

 

2026 onwards

 

87

 

8,585

 

172

 

8,844

 

5,929

 

 

 

3,157

 

14,298

 

4,500

 

21,955

 

13,085

 

 


(i) Estimated future payments of interest, calculated based on interest rate curves and foreign exchange rates applicable as at December 31, 2017 and considering that all amortization payments and payments at maturity on loans and borrowings will be made on their contracted payments dates. The amount includes the estimated values of future interest payments (not yet accrued), in addition to interest already recognized in the financial statements.

 

At December 31, 2017, the average annual interest rates by currency are as follows:

 

Loans and borrowings

 

Average interest rate (i)

 

Total debt

 

US$

 

5.39

%

16,940

 

R$ (ii)

 

8.14

%

4,147

 

EUR (iii)

 

3.34

%

1,177

 

Other currencies

 

3.23

%

225

 

 

 

 

 

22,489

 

 


(i)   In order to determine the average interest rate for debt contracts with floating rates, the Company used the rate applicable at December 31, 2017.

(ii)  R$ denominated debt that bears interest at IPCA, CDI, TR or TJLP, plus spread. For a total of US$2,329 the Company entered into derivative transactions to mitigate the exposure to the cash flow variations of the floating rate debt denominated in R$, resulting in an average cost of 1.89% per year in US$.

(iii) Eurobonds, for which the Company entered into derivatives to mitigate the exposure to the cash flow variations of the debt denominated in EUR, resulting in an average cost of 4.29% per year in US$.

 

ii) Reconciliation of debt to cash flows arising from financing activities

 

 

 

 

 

Cash flow

 

Non-cash changes

 

 

 

 

 

December 31,
2016

 

Additions

 

Repayments

 

Interest
paid

 

Transferences

 

Effect of
exchange rate

 

Interest
accretion

 

December 31,
2017

 

Loans and borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

1,660

 

 

(8,998

)

(1,686

)

8,971

 

59

 

1,697

 

1,703

 

Non-current

 

27,662

 

1,976

 

 

 

(8,971

)

119

 

 

20,786

 

Total

 

29,322

 

1,976

 

(8,998

)

(1,686

)

 

178

 

1,697

 

22,489

 

 

39



Table of Contents

 

 

iii) Credit and financing lines

 

 

 

Contractual

 

 

 

Period of the

 

 

 

Available amount

 

Type

 

currency

 

Date of agreement

 

agreement

 

Total amount

 

December 31, 2017

 

Credit lines

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facilities

 

US$

 

May 2015

 

5 years

 

3,000

 

3,000

 

Revolving credit facilities

 

US$

 

June 2017

 

5 years

 

2,000

 

2,000

 

Financing lines

 

 

 

 

 

 

 

 

 

 

 

BNDES - CLN 150

 

R$

 

September 2012

 

10 years

 

1,174

 

6

 

BNDES - S11D e S11D Logística

 

R$

 

May 2014

 

10 years

 

1,863

 

307

 

 

In June 2017, the Company signed a US$2,000 revolving credit facility, which will be available for five years, to replace the US$2,000 line that was signed in 2013, which was cancelled. At December 31, 2017, the total available amount in revolving credit facilities remains at US$5,000.

 

Liquidity risk - The revolving credit facilities available today were acquired from a syndicate of several global commercial banks. To mitigate such risk, Vale has a revolving credit facilities to assist the short term liquidity management and to enable more efficiency in cash management, being consistent with the strategic focus on cost of capital reduction.

 

iv) Funding

 

In February 2017, the Company issued through Vale Overseas Limited guaranteed notes due August 2026 totaling US$1,000.  The notes bears 6.250% coupon per year, payable semi-annually, and were sold at a price of 107.793% of the principal amount. The notes were consolidated with, and formed a single series with, Vale Overseas’s US$1,000 6.250% notes due 2026 issued on August, 2016. Vale applied the net proceeds from the offering to the early redemption of Vale’s €750 notes (due in March 2018).

 

In September 2017, the Company redeemed all of its 5.625% guaranteed notes due 2019 issued through Vale Overseas Limited totaling US$1,000. Additionally, the Company conducted a Tender Offer for the outstanding 4.625% guaranteed notes due 2020 issued by its subsidiary Vale Overseas Limited. The total principal amount of 2020 Notes accepted for purchase pursuant to the Tender Offer was US$501 from a total of US$1,000.

 

v) Guarantees

 

As at December 31, 2017 and 2016, loans and borrowings are secured by property, plant and equipment and receivables in the amount of US$275 and US$472, respectively.

 

The securities issued through Vale’s 100%-owned finance subsidiary Vale Overseas Limited are fully and unconditionally guaranteed by Vale.

 

vi) Covenants

 

Some of the Company’s debt agreements with lenders contain financial covenants. The primary financial covenants in those agreements require maintaining certain ratios, such as debt to EBITDA and interest coverage. The Company has not identified any instances of noncompliance as at December 31, 2017 and 2016.

 

Accounting policy

 

Loans and borrowings are initially measured at fair value, net of transaction costs incurred and are subsequently carried at amortized cost and updated using the effective interest rate method. Any difference between the proceeds (net of transaction costs) and the redemption value is recognized in the Income statement over the period of the loan, using the effective interest rate method. The fees paid in obtaining the loan are recognized as transaction costs.

 

Loans and borrowing costs are capitalized as part of property, plants and equipment if those costs are directly related to a qualified asset. The capitalization occurs until the qualified asset is ready for its intended use. The average capitalization rate is 22%. Borrowing costs that are not capitalized are recognized in the income statement in the period in which they are incurred.

 

40



Table of Contents

 

 

21.       Liabilities related to associates and joint ventures

 

In March 2016 Samarco and its shareholders, Vale S.A. and BHP Billiton Brasil Ltda. (“BHPB”), entered into an Agreement (“Framework Agreement”) with the Brazilian federal government, the two Brazilian states (Espírito Santo and Minas Gerais) and other governmental authorities, in connection with the lawsuit related to the Samarco dam failure (Note 27), in order to implement the programs for remediation and compensation of the areas and communities affected.

 

The Framework Agreement has a 15-year term, renewable for successive one-year periods until all the obligations under the Framework Agreement have been satisfied.

 

Under the Framework Agreement, Samarco, Vale S.A. and BHPB have established a foundation (“Fundação Renova” or “Foundation”) to develop and implement social and economic remediation and compensation, to be funded by Samarco. To the extent that Samarco does not meet its funding obligations to the foundation, each of Vale S.A. and BHPB will provide, under the terms of the Framework Agreement, funds to the Foundation in proportion to its 50% equity interest in Samarco.

 

As the consequence of the dam failure, governmental authorities ordered the suspension of Samarco’s operations.

 

Due to the uncertainties regarding Samarco’s future cash flow, Vale S.A. maintains a provision for the obligation to comply with the reparation and compensation programs under the Framework Agreement (pro rata to its proportional equity interest in Samarco). The movements in the provisions are as follows:

 

 

 

2017

 

2016

 

Balance at January 1st,

 

1,077

 

 

Additions / Provision recognized

 

38

 

1,163

 

Payments

 

(294

)

(139

)

Interest accretion

 

182

 

72

 

Translation adjustment

 

(7

)

(19

)

Balance at December 31,

 

996

 

1,077

 

 

 

 

 

 

 

Current liabilities

 

326

 

292

 

Non-current liabilities

 

670

 

785

 

Liabilities

 

996

 

1,077

 

 

In addition to the provision above, Vale S.A. made available in the year ended December 31, 2017 the amount of US$142, which was fully used to fund Samarco’s working capital and was recognized in Vale´s income statement as “Impairment and other results in associates and joint ventures”. Vale S.A intends to make available until the first half of 2018 up to US$48 to Samarco to support its working capital requirements, without any binding obligation to Samarco in this regard. Such amounts will be released by the shareholders, simultaneously and pursuant to the same terms and conditions, subject to the fulfillment of certain milestones.

 

The summarized financial information of Samarco are as follows:

 

 

 

December 31, 2017

 

December 31, 2016

 

Current assets

 

66

 

164

 

Non-current assets

 

6,016

 

5,978

 

Total assets

 

6,082

 

6,142

 

 

 

 

 

 

 

Current liabilities

 

5,481

 

4,851

 

Non-current liabilities

 

3,636

 

3,415

 

Total liabilities

 

9,117

 

8,266

 

Negative reserves

 

(3,035

)

(2,124

)

 

 

 

 

 

 

Loss

 

(930

)

(965

)

 

Under Brazilian legislation and the terms of the joint venture agreement, Vale does not have an obligation to provide funding to Samarco. Therefore, Vale’s investment in Samarco was impaired in full and no provision was recognized in relation to the Samarco’s negative reserves.

 

The contingencies related to the Samarco dam failure are disclosed in note 27.

 

41



Table of Contents

 

 

Critical accounting estimates and judgments

 

The provision requires the use of assumptions that may be mainly affected by: (i) changes in scope of work required under the Framework Agreement as result of further technical analysis and the ongoing negotiations with the Federal Prosecution Office, (ii) resolution of uncertainty in respect of the resumption of Samarco´s operations; (iii) updates in the discount rate; and (iv) resolution of existing and potential legal claims. As a result, future expenditures may differ from the amounts currently provided and changes to key assumptions could result in a material impact to the amount of the provision in future reporting periods.  At each reporting period, Vale S.A. will reassess the key assumptions used by Samarco in the preparation of the projected cash flows and will adjust the provision, if required.

 

22.       Financial instruments classification

 

The Company classifies its financial instruments in accordance with the purpose for which they were acquired, and determines the classification and initial recognition according to the following categories:

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Loans and
receivables or
amortized cost

 

At fair value
through
profit or loss

 

Total

 

Loans and
receivables or
amortized cost

 

At fair value
through
profit or loss

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

4,328

 

 

4,328

 

4,262

 

 

4,262

 

Financial investments

 

18

 

 

18

 

18

 

 

18

 

Derivative financial instruments

 

 

106

 

106

 

 

274

 

274

 

Accounts receivable

 

2,600

 

 

2,600

 

3,663

 

 

3,663

 

Related parties

 

1,898

 

 

1,898

 

 

 

 

 

 

8,844

 

106

 

8,950

 

7,943

 

274

 

8,217

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

453

 

453

 

 

446

 

446

 

Loans

 

151

 

 

151

 

180

 

 

180

 

Related parties

 

2,628

 

 

2,628

 

 

 

 

 

 

2,779

 

453

 

3,232

 

180

 

446

 

626

 

Total of financial assets

 

11,623

 

559

 

12,182

 

8,123

 

720

 

8,843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

4,041

 

 

4,041

 

3,630

 

 

3,630

 

Derivative financial instruments

 

 

104

 

104

 

 

414

 

414

 

Loans and borrowings

 

1,703

 

 

1,703

 

1,660

 

 

1,660

 

Related parties

 

270

 

 

270

 

353

 

 

353

 

 

 

6,014

 

104

 

6,118

 

5,643

 

414

 

6,057

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

686

 

686

 

 

1,225

 

1,225

 

Loans and borrowings

 

20,786

 

 

20,786

 

27,662

 

 

27,662

 

Related parties

 

975

 

 

975

 

87

 

 

87

 

Participative stockholders’ debentures

 

 

1,233

 

1,233

 

 

775

 

775

 

 

 

21,761

 

1,919

 

23,680

 

27,749

 

2,000

 

29,749

 

Total of financial liabilities

 

27,775

 

2,023

 

29,798

 

33,392

 

2,414

 

35,806

 

 

The classification of financial assets and liabilities by currencies are as follows:

 

 

 

December 31, 2017

 

 

 

R$

 

US$

 

CAD

 

EUR

 

Others currencies

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

1,790

 

2,395

 

48

 

11

 

84

 

4,328

 

Financial investments

 

1

 

17

 

 

 

 

18

 

Derivative financial instruments

 

60

 

46

 

 

 

 

106

 

Accounts receivable

 

246

 

2,334

 

6

 

 

14

 

2,600

 

Related parties

 

 

1,898

 

 

 

 

1,898

 

 

 

2,097

 

6,690

 

54

 

11

 

98

 

8,950

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

384

 

69

 

 

 

 

453

 

Loans

 

5

 

146

 

 

 

 

151

 

Related parties

 

 

2,628

 

 

 

 

2,628

 

 

 

389

 

2,843

 

 

 

 

3,232

 

Total of financial assets

 

2,486

 

9,533

 

54

 

11

 

98

 

12,182

 

 

42



Table of Contents

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

2,464

 

1,108

 

386

 

49

 

34

 

4,041

 

Derivative financial instruments

 

95

 

9

 

 

 

 

104

 

Loans and borrowings

 

768

 

880

 

18

 

37

 

 

1,703

 

Related parties

 

 

270

 

 

 

 

270

 

 

 

3,327

 

2,267

 

404

 

86

 

34

 

6,118

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

638

 

48

 

 

 

 

 

 

 

686

 

Loans and borrowings

 

3,379

 

16,060

 

207

 

1,140

 

 

20,786

 

Related parties

 

78

 

897

 

 

 

 

975

 

Participative stockholders’ debentures

 

1,233

 

 

 

 

 

1,233

 

 

 

5,328

 

17,005

 

207

 

1,140

 

 

23,680

 

Total of financial liabilities

 

8,655

 

19,272

 

611

 

1,226

 

34

 

29,798

 

 

 

 

December 31, 2016

 

 

 

R$

 

US$

 

CAD

 

EUR

 

Others currencies

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

961

 

2,899

 

45

 

56

 

301

 

4,262

 

Financial investments

 

1

 

17

 

 

 

 

18

 

Derivative financial instruments

 

104

 

170

 

 

 

 

274

 

Accounts receivable

 

337

 

3,310

 

 

1

 

15

 

3,663

 

 

 

1,403

 

6,396

 

45

 

57

 

316

 

8,217

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

400

 

46

 

 

 

 

446

 

Loans

 

35

 

96

 

49

 

 

 

180

 

 

 

435

 

142

 

49

 

 

 

626

 

Total of financial assets

 

1,838

 

6,538

 

94

 

57

 

316

 

8,843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

Suppliers and contractors

 

1,897

 

948

 

612

 

96

 

77

 

3,630

 

Derivative financial instruments

 

317

 

97

 

 

 

 

414

 

Loans and borrowings

 

752

 

827

 

17

 

64

 

 

1,660

 

Related parties

 

 

353

 

 

 

 

353

 

 

 

2,966

 

2,225

 

629

 

160

 

77

 

6,057

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

1,052

 

173

 

 

 

 

1,225

 

Loans and borrowings

 

5,869

 

19,790

 

209

 

1,794

 

 

27,662

 

Related parties

 

87

 

 

 

 

 

87

 

Participative stockholders’ debentures

 

775

 

 

 

 

 

775

 

 

 

7,783

 

19,963

 

209

 

1,794

 

 

29,749

 

Total of financial liabilities

 

10,749

 

22,188

 

838

 

1,954

 

77

 

35,806

 

 

23.       Fair value estimate

 

Due to the short-term cycle, it is assumed that the fair value of cash and cash equivalents balances, financial investments, accounts receivable and accounts payable approximate their book values. For the measurement and determination of fair value, the Company uses various methods including market, income or cost approaches, in order to estimate the value that market participants would use when pricing the asset or liability.  The financial assets and liabilities recorded at fair value are classified and disclosed in accordance with the following levels:

 

Level 1 — Unadjusted quoted prices on an active, liquid and visible market for identical assets or liabilities that are accessible at the measurement date;

 

Level 2 - Quoted prices (adjusted or unadjusted) for identical or similar assets or liabilities on active markets; and

 

Level 3 - Assets and liabilities, for which quoted prices, do not exist, or where prices or valuation techniques are supported by little or no market activity, unobservable or illiquid.

 

43



Table of Contents

 

 

a)   Assets and liabilities measured and recognized at fair value:

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Level 2

 

Level 3

 

Total

 

Level 2

 

Level 3

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

289

 

270

 

559

 

405

 

315

 

720

 

Total

 

289

 

270

 

559

 

405

 

315

 

720

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

581

 

209

 

790

 

1,190

 

449

 

1,639

 

Participative stockholders’ debentures

 

1,233

 

 

1,233

 

775

 

 

775

 

Total

 

1,814

 

209

 

2,023

 

1,965

 

449

 

2,414

 

 

There were no transfers between Level 1 and Level 2, or between Level 2 and Level 3 in the year ended December 31, 2017.

 

The following table presents the changes in Level 3 assets and liabilities for the year ended December 31, 2017:

 

 

 

Derivative financial instruments

 

 

 

Financial assets

 

Financial liabilities

 

Balance at December 31, 2016

 

315

 

449

 

Gain recognized in income statement

 

(45

)

(240

)

Balance at December 31, 2017

 

270

 

209

 

 

Methods and techniques of evaluation

 

i)    Derivative financial instruments

 

Financial instruments are evaluated by calculating their present value through the use of instrument yield curves at the closing dates. The curves and prices used in the calculation for each group of instruments are detailed in the “market curves”.

 

The pricing method used for European options is the Black & Scholes model. In this model, the fair value of the derivative is a function of the volatility in the price of the underlying asset, the exercise price of the option, the interest rate and period to maturity. In the case of options which income is a function of the average price of the underlying asset over the period of the option, the Company uses Turnbull & Wakeman model. In this model, in addition to the factors that influence the option price in the Black-Scholes model, the formation period of the average price is also considered.

 

In the case of swaps, both the present value of the assets and liability are estimated by discounting the cash flow by the interest rate of the currency in which the swap is denominated. The difference between the present value of assets and liability of the swap generates its fair value.

 

For the TJLP swaps, the calculation of the fair value assumes that TJLP is constant, that is the projections of future cash flow in Brazilian Reais are made on the basis of the last TJLP disclosed.

 

Contracts for the purchase or sale of products, inputs and costs of selling with future settlement are priced using the forward yield curves for each product. Typically, these curves are obtained on the stock exchanges where the products are traded, such as the London Metals Exchange (“LME”), the Commodity Exchange (“COMEX”) or other providers of market prices. When there is no price for the desired maturity, Vale uses an interpolation between the available maturities.

 

The fair value for derivatives are within level 3 are measured using discounted cash flows and option model valuation techniques with main unobservable inputs discount rates, stock prices and commodities prices.

 

Participative stockholders’ debentures - Consist of the debentures issued during the privatization process (note 13), which fair values are measured based on the market approach. Reference prices are available on the secondary market.

 

Critical accounting estimates and judgments

 

The fair values of financial instruments that are not traded in active markets are determined using valuation techniques. Vale uses its own judgment to choose between the various methods. Assumptions are based on the market conditions, at the end of the year.

 

An analysis of the impact if actual results are different from management’s estimates is present on note 33 (sensitivity analysis).

 

44



Table of Contents

 

 

b)   Fair value of financial instruments not measured at fair value

 

The fair value estimate for level 1 is based on market approach considering the secondary market contracts. For loans allocated to level 2, the income approach is adopted and the fair value for both fixed-indexed rate debt and floating rate debt is determined on a discounted cash flows basis using LIBOR future values and Vale’s bonds curve.

 

The fair values and carrying amounts of loans and borrowings (net of interest) are as follows:

 

Financial liabilities

 

Balance

 

Fair value

 

Level 1

 

Level 2

 

December 31, 2017

 

 

 

 

 

 

 

 

 

Debt principal

 

21,955

 

23,088

 

14,935

 

8,153

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

Debt principal

 

28,691

 

27,375

 

13,874

 

13,501

 

 

24.                     Derivative financial instruments

 

a)   Derivatives effects on statement of financial position

 

 

 

Assets

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Current

 

Non-current

 

Current

 

Non-current

 

Derivatives not designated as hedge accounting

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

CDI & TJLP vs. US$ fixed and floating rate swap

 

38

 

 

132

 

1

 

IPCA swap

 

9

 

82

 

7

 

61

 

Eurobonds swap

 

 

27

 

 

 

Pré-dolar swap

 

22

 

32

 

1

 

23

 

 

 

69

 

141

 

140

 

85

 

Commodities price risk

 

 

 

 

 

 

 

 

 

Nickel

 

22

 

3

 

4

 

2

 

Bunker oil

 

15

 

 

130

 

 

 

 

37

 

3

 

134

 

2

 

 

 

 

 

 

 

 

 

 

 

Others

 

 

309

 

 

359

 

 

 

 

309

 

 

359

 

Total

 

106

 

453

 

274

 

446

 

 

 

 

Liabilities

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Current

 

Non-current

 

Current

 

Non-current

 

Derivatives not designated as hedge accounting

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

CDI & TJLP vs. US$ fixed and floating rate swap

 

95

 

410

 

293

 

638

 

IPCA swap

 

 

 

41

 

20

 

57

 

Eurobonds swap

 

4

 

 

7

 

45

 

Euro Forward

 

 

 

46

 

 

Pré-dolar swap

 

5

 

24

 

5

 

32

 

 

 

104

 

475

 

371

 

772

 

Commodities price risk

 

 

 

 

 

 

 

 

 

Nickel

 

 

 

5

 

2

 

Bunker oil

 

 

 

38

 

 

 

 

 

 

43

 

2

 

 

 

 

 

 

 

 

 

 

 

Others

 

 

211

 

 

451

 

 

 

 

211

 

 

451

 

Total

 

104

 

686

 

414

 

1,225

 

 

45



Table of Contents

 

 

b)   Effects of derivatives on the income statement, cash flow and other comprehensive income

 

 

 

Year ended December 31

 

 

 

Gain (loss) recognized in the
income statement

 

Financial settlement inflows
(outflows)

 

Gain (loss) recognized in other
comprehensive income

 

 

 

2017

 

2016

 

2015

 

2017

 

2016

 

2015

 

2017

 

2016

 

2015

 

Derivatives not designated as hedge accounting

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange and interest rate risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CDI & TJLP vs. US$ fixed and floating rate swap

 

152

 

869

 

(1,172

)

(181

)

(513

)

(330

)

 

 

 

IPCA swap

 

43

 

78

 

(61

)

(20

)

(25

)

7

 

 

 

 

Eurobonds swap

 

36

 

(19

)

(130

)

(39

)

(142

)

(13

)

 

 

 

Euro forward

 

46

 

(46

)

 

 

 

 

 

 

 

Pré-dolar swap

 

36

 

77

 

(139

)

(1

)

(90

)

(42

)

 

 

 

 

 

313

 

959

 

(1,502

)

(241

)

(770

)

(378

)

 

 

 

Commodities price risk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel

 

30

 

(42

)

(49

)

4

 

(30

)

(62

)

 

 

 

Bunker oil

 

(80

)

268

 

(742

)

(3

)

(799

)

(270

)

 

 

 

 

 

(50

)

226

 

(791

)

1

 

(829

)

(332

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

191

 

74

 

(142

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as cash flow hedge accounting

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bunker oil

 

 

 

(439

)

 

 

(450

)

 

 

435

 

Foreign exchange

 

 

(3

)

(42

)

 

(3

)

(42

)

 

2

 

17

 

 

 

 

(3

)

(481

)

 

(3

)

(492

)

 

2

 

452

 

Total

 

454

 

1,256

 

(2,916

)

(240

)

(1,602

)

(1,202

)

 

2

 

452

 

 

During 2015, the Company implemented bunker oil purchase cash flows protection program and recognized as cost of goods sold and services rendered and financial expense the amounts of US$439 and US$2,477, respectively. In 2016, all derivatives impacts were charged to financial results.

 

The maturity dates of the derivative financial instruments are as follows:

 

 

 

Last maturity dates

 

Currencies and interest rates

 

January 2024

 

Bunker oil

 

December 2017

 

Nickel

 

December 2019

 

Others

 

December 2027

 

 

c) Hedge in foreign operations

 

Implementation of net investment hedge

 

As at January 1, 2017, Vale S.A., which the functional currency is Reais, designated its debts in US$ and Euro, as an instrument in a hedge of its investment in foreign operations (Vale International S.A. and Vale International Holding GmbH; hedging objects) to mitigate part of the foreign exchange risk on financial statements.

 

At December 31, 2017 the carrying value of the designated debts are US$5,303 and EUR750. The foreign exchange loss of US$144 (US$95, net of taxes), was recognized in the “Cumulative translation adjustments” in stockholders’ equity for the year ended December 31, 2017. This hedge was highly effective throughout the year ended on December 31, 2017.

 

Accounting policy

 

The Company uses financial instruments to hedge its exposure to certain market risks arising from operational, financing and investing activities. Derivatives are included within financial assets or liabilities at fair value through profit or loss unless they are designated as effective hedging instruments.

 

At the beginning of the hedge operations, the Company documents the type of hedge, the relationship between the hedging instrument and hedged items, its risk management objective and strategy for undertaking hedge operations. The Company also documents, both at hedge inception and on an ongoing basis that the hedge is expected to continue to be highly effective. The Company adopts the hedge accounting procedure and designates certain derivatives as either:

 

46



Table of Contents

 

 

Cash flow hedge - The effective portion of changes in the fair value of derivatives that are designated and qualify as cash flow hedges is recognized in equity within “Cumulative translation adjustments”. The gain or loss relating to the ineffective portion is recognized immediately in the income statement. When a hedging instrument expires or is sold, or when a hedge no longer meets the criteria for hedge accounting, any cumulative gain or loss existing in equity at that time remains in equity and is recognized in profit or loss when the transaction is recognized in the income statement.

 

Net investment hedge - Hedges of net investments in foreign operations are accounted for similarly to cash flow hedges. Any gain or loss on the hedging instrument relating to the effective portion of the hedge is recognized in equity within “Cumulative translation adjustments”. The gain or loss relating to the ineffective portion is recognized immediately in the income statement. Gains and losses accumulated in equity are included in the statement of income when the foreign operation is partially or fully disposed of or sold.

 

Derivatives at fair value through profit or loss - Certain derivative instruments do not qualify for hedge accounting. Changes in the fair value of any of these derivative instruments are recognized immediately in the income statement.

 

The Company has performed an assessment of the IFRS 9 - Financial instruments and the expected impacts are detailed in note 2e.

 

Additional information about derivatives financial instruments

In millions of United States dollars, except as otherwise stated

 

The risk of the derivatives portfolio is measured using the delta-Normal parametric approach, and considers that the future distribution of the risk factors and its correlations tends to present the same statistic properties verified in the historical data. The value at risk estimate considers a 95% confidence level for a one-business day time horizon.

 

There was no cash amount deposited as margin call regarding derivative positions on December 31, 2017.

 

The following tables detail the derivatives positions for Vale and its controlled companies as of December 31, 2017, with the following information: notional amount, fair value including credit risk, gains or losses in the period, value at risk and the fair value breakdown by year of maturity.

 

a)                           Foreign exchange and interest rates derivative positions

 

(i)       Protection programs for the R$ denominated debt instruments

 

In order to reduce cash flow volatility, swap transactions were implemented to convert into US$ the cash flows from certain debt instruments denominated in R$ with interest rates linked mainly to CDI, TJLP and IPCA. In those swaps, Vale pays fixed or floating rates in US$ and receives payments in R$ linked to the interest rates of the protected debt instruments.

 

The swap transactions were negotiated over-the-counter and the protected items are the cash flows from debt instruments linked to R$. These programs transform into US$ the obligations linked to R$ to achieve a currency offset in the Company’s cash flows, by matching its receivables - mainly linked to US$ - with its payables.

 

 

 

Notional

 

 

 

 

 

Fair value

 

Financial Settlement
Inflows (Outflows)

 

Value at Risk

 

Fair value by year

 

Flow

 

December
31, 2017

 

December
31, 2016

 

Index

 

Average
rate

 

December
31, 2017

 

December
31, 2016

 

December
31, 2017

 

December
31, 2017

 

2018

 

2019

 

2020+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CDI vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

(33

)

(121

)

13

 

15

 

27

 

(24

)

(37

)

Receivable

 

R$

3,540

 

R$

6,289

 

CDI

 

101.33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

1,104

 

US$

2,105

 

Fix

 

3.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TJLP vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

(380

)

(622

)

(191

)

37

 

(80

)

(245

)

(56

)

Receivable

 

R$

2,982

 

R$

4,360

 

TJLP +

 

1.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

1,323

 

US$

2,030

 

Fix

 

1.55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TJLP vs. US$ floating rate swap

 

 

 

 

 

 

 

 

 

 

 

(54

)

(55

)

(2

)

3

 

(4

)

(50

)

 

Receivable

 

R$

216

 

R$

242

 

TJLP +

 

0.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

123

 

US$

140

 

Libor +

 

-1.23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ fixed rate vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

25

 

(13

)

(1

)

27

 

18

 

13

 

(6

)

Receivable

 

R$

1,158

 

R$

1,031

 

Fix

 

8.02

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

385

 

US$

343

 

Fix

 

-0.28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IPCA vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

(35

)

(51

)

(0

)

9

 

7

 

(15.5

)

(27

)

Receivable

 

R$

1,000

 

R$

1,000

 

IPCA +

 

6.55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

434

 

US$

434

 

Fix

 

3.98

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IPCA vs. CDI swap

 

 

 

 

 

 

 

 

 

 

 

85

 

42

 

(20

)

0.4

 

2

 

(0

)

83

 

Receivable

 

R$

1,350

 

R$

1,350

 

IPCA +

 

6.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

R$

1,350

 

R$

1,350

 

CDI

 

98.58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

47



Table of Contents

 

 

(ii)   Protection program for EUR denominated debt instruments

 

In order to reduce the cash flow volatility, swap and forward transactions were implemented to convert into US$ the cash flows from certain debt instruments issued in Euros by Vale. In those swaps, Vale receives fixed rates in EUR and pays fixed rates in US$. In those forwards only the principal amount of the debt is converted from EUR to US$.

 

The swap and forward transactions were negotiated over-the-counter and the protected items are the cash flows from debt instruments linked to EUR. The financial settlement inflows/outflows are offset by the protected items’ losses/gains due to EUR/US$ exchange rate.

 

 

 

Notional

 

 

 

 

 

Fair value

 

Financial Settlement
Inflows (Outflows)

 

Value at Risk

 

Fair value by year

 

Flow

 

December
31, 2017

 

December
31, 2016

 

Index

 

Average
rate

 

December
31, 2017

 

December
31, 2016

 

December
31, 2017

 

December
31, 2017

 

2018

 

2019

 

2020+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EUR fixed rate vs. US$ fixed rate swap

 

 

 

 

 

 

 

 

 

 

 

23

 

(52

)

(7

)

6

 

(4

)

(4

)

31

 

Receivable

 

500

 

500

 

Fix

 

3.75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payable

 

US$

613

 

US$

613

 

Fix

 

4.29

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notional

 

 

 

Average

 

Fair value

 

Financial
Settlement
Inflows
(Outflows)

 

Value at Risk

 

Fair value
by

 

 

 

 

 

Flow

 

December
31, 2017

 

December
31, 2016

 

Bought /
Sold

 

rate
(USD/EUR)

 

December
31, 2017

 

December
31, 2016

 

December
31, 2017

 

December
31, 2017

 

year
2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forwards

 

0

 

500

 

B

 

1.143

 

 

(46

)

(32

)

 

 

 

 

 

 

 

b)                           Commodities derivative positions

 

(i)       Bunker Oil purchase cash flows protection program

 

In order to reduce the impact of bunker oil price fluctuation on maritime freight hiring/supply and, consequently, reducing the company’s cash flow volatility, bunker oil derivatives were implemented, through zero cost-collars.

 

The derivative transactions were negotiated over-the-counter and the protected item is part of the Vale’s costs linked to bunker oil prices. The financial settlement inflows/outflows are offset by the protected items’ losses/gains due to bunker oil prices changes.

 

The contracts expired in 2017.

 

 

 

Notional (ton)

 

 

 

 

 

Fair value

 

Financial settlement
Inflows (Outflows)

 

Value at Risk

 

Fair value
by year

 

Flow

 

December
31, 2017

 

December
31, 2016

 

Bought /
Sold

 

Average strike
(US$/ton)

 

December
31, 2017

 

December
31, 2016

 

December
31, 2017

 

December
31, 2017

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bunker Oil protection

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Call options

 

 

2,856,000

 

B

 

 

 

130

 

3

 

 

 

Put options

 

 

2,856,000

 

S

 

 

 

(14

)

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

116

 

3

 

 

 

 

As at December 31, 2016, excludes US$24, of transactions in which the financial settlement occurs subsequently of the closing month.

 

(ii)   Protection programs for base metals raw materials and products

 

In the operational protection program for nickel sales at fixed prices, derivatives transactions were implemented to convert into floating prices the contracts with clients that required a fixed price, in order to keep nickel revenues exposed to nickel price fluctuations. Those operations are usually implemented through the purchase of nickel forwards.

 

In the operational protection program for the purchase of raw materials and products, derivatives transactions were implemented, usually through the sale of nickel and copper forward or futures, in order to reduce the mismatch between the pricing period of purchases (concentrate, cathode, sinter, scrap and others) and the pricing period of the final product sales to the clients.

 

The derivative transactions are negotiated at London Metal Exchange or over-the-counter and the protected item is part of Vale’s revenues and costs linked to nickel and copper prices. The financial settlement inflows/outflows are offset by the protected items’ losses/gains due to nickel and copper prices changes.

 

48



Table of Contents

 

 

 

 

Notional (ton)

 

 

 

Average

 

Fair value

 

Financial settlement
Inflows (Outflows)

 

Value at Risk

 

Fair value by
year

 

Flow

 

December 31,
2017

 

December 31,
2016

 

Bought /
Sold

 

strike
(US$/ton)

 

December 31,
2017

 

December 31,
2016

 

December 31,
2017

 

December 31,
2017

 

2017

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed price sales protection

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel forwards

 

9,621

 

11,615

 

B

 

10,253

 

24

 

(1

)

(2

)

4

 

21

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raw material purchase protection

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel forwards

 

292

 

134

 

S

 

11,597

 

(0.3

)

0.1

 

0.3

 

0.1

 

(0.3

)

 

Copper forwards

 

79

 

441

 

S

 

6,941

 

(0.0

)

(0.1

)

(0.3

)

0.0

 

(0.0

)

 

Total

 

 

 

 

 

 

 

 

 

(0.4

)

(0.0

)

0.0

 

0.1

 

(0.4

)

 

 

c)                            Wheaton Precious Metals Corp. warrants

 

The company owns warrants of Wheaton Precious Metals Corp. (WPM), a Canadian company with stocks negotiated in Toronto Stock Exchange and New York Stock Exchange. Such warrants configure American call options and were received as part of the payment regarding the sale of part of gold payable flows produced as a sub product from Salobo copper mine and some nickel mines in Sudbury.

 

 

 

Notional (quantity)

 

 

 

Average

 

Fair value

 

Financial settlement
Inflows (Outflows)

 

Value at Risk

 

Fair value
by year

 

Flow

 

December 31,
2017

 

December 31,
2016

 

Bought /
Sold

 

strike
(US$/share)

 

December 31,
2017

 

December 31,
2016

 

December 31,
2017

 

December 31,
2017

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Call options

 

10,000,000

 

10,000,000

 

B

 

44

 

39

 

44

 

 

4

 

39

 

 

d)                           Debentures convertible into shares of Valor da Logística Integrada (“VLI”)

 

The company has debentures in which lenders have the option to convert the outstanding debt into a specified quantity of shares of VLI owned by the company.

 

 

 

Notional (quantity)

 

 

 

Average

 

Fair value

 

Financial settlement
Inflows (Outflows)

 

Value at Risk

 

Fair value
by year

 

Flow

 

December 31,
2017

 

December 31,
2016

 

Bought /
Sold

 

strike
(R$/share)

 

December 31,
2017

 

December 31,
2016

 

December 31,
2017

 

December 31,
2017

 

2027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion options

 

140,239

 

140,239

 

S

 

8,530

 

(57

)

(72

)

 

3

 

(57

)

 

e)                            Options related to Minerações Brasileiras Reunidas S.A. (“MBR”) shares

 

The Company entered into a stock sale and purchase agreement that has options related to MBR shares. Mainly, the Company has the right to buy back this non-controlling interest in the subsidiary. Moreover, under certain restrict and contingent conditions, which are beyond the buyer’s control, such as illegality due to changes in the law, the contract has a clause that gives the buyer the right to sell back its stake to the Company. It this case, the Company could settle through cash or shares.

 

 

 

Notional (quantity, in millions)

 

 

 

Average

 

Fair value

 

Financial settlement
Inflows (Outflows)

 

Value at Risk

 

Fair value
by year

 

Flow

 

December 31,
2017

 

December 31,
2016

 

Bought /
Sold

 

strike
(R$/share)

 

December 31,
2017

 

December 31,
2016

 

December 31,
2017

 

December 31,
2017

 

2018+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options

 

2,139

 

2,139

 

B/S

 

1.7

 

251

 

121

 

 

12

 

251

 

 

f)                             Embedded derivatives in contracts

 

The Company has some nickel concentrate and raw materials purchase agreements in which there are provisions based on nickel and copper future prices behavior. These provisions are considered as embedded derivatives.

 

 

 

Notional (ton)

 

Bought /

 

Average strike

 

Fair value

 

Financial settlement
Inflows (Outflows)

 

Value at Risk

 

Fair value
by year

 

Flow

 

December 31, 2017

 

December 31, 2016

 

Sold

 

(US$/ton)

 

December 31, 2017

 

December 31, 2016

 

December 31, 2017

 

December 31, 2017

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel forwards

 

2,627

 

5,626

 

S

 

11,729

 

1

 

0

 

 

 

1

 

1

 

Copper forwards

 

2,718

 

3,684

 

S

 

6,808

 

0

 

2

 

 

 

0

 

0

 

Total

 

 

 

 

 

 

 

 

 

1

 

2

 

 

1

 

1

 

 

49



Table of Contents

 

 

The Company has also a natural gas purchase agreement in which there´s a clause that defines that a premium can be charged if the Company’s pellet sales prices trade above a pre-defined level. This clause is considered an embedded derivative.

 

 

 

Notional (volume/month)

 

Bought /

 

Average strike

 

Fair value

 

Financial settlement
Inflows (Outflows)

 

Value at Risk

 

Fair value by year

 

Flow

 

December 31, 2017

 

December 31, 2016

 

Sold

 

(US$/ton)

 

December 31, 2017

 

December 31, 2016

 

December 31, 2017

 

December 31, 2017

 

2018

 

2019+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Call options

 

746,667

 

746,667

 

S

 

233

 

(2

)

(2

)

 

1

 

(0

)

(2

)

 

In August 2014 the Company sold part of its stake in Valor da Logística Integrada (“VLI”) to an investment fund managed by Brookfield Asset Management (“Brookfield”). The sales contract includes a clause that establishes, under certain conditions, a minimum return guarantee on Brookfield’s investment. This clause is considered an embedded derivative, with payoff equivalent to that of a put option.

 

 

 

Notional (quantity)

 

Bought /

 

Average strike

 

Fair value

 

Financial settlement
Inflows (Outflows)

 

Value at Risk

 

Fair value
by year

 

Flow

 

December 31, 2017

 

December 31, 2016

 

Sold

 

(R$/share)

 

December 31, 2017

 

December 31, 2016

 

December 31, 2017

 

December 31, 2017

 

2027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Put option

 

1,105,070,863

 

1,105,070,863

 

S

 

3.86

 

(133

)

(182

)

 

10

 

(133

)

 

For sensitivity analysis of derivative financial instruments, Financial counterparties’ ratings and market curves please see note 33.

 

25.          Provisions

 

 

 

Current liabilities

 

Non-current liabilities

 

 

 

December 31, 2017

 

December 31, 2016

 

December 31, 2017

 

December 31, 2016

 

Payroll, related charges and other remunerations (i)

 

1,101

 

725

 

 

 

Onerous contracts (note 19)

 

102

 

101

 

364

 

473

 

Environment Restoration

 

30

 

10

 

79

 

111

 

Asset retirement obligations (note 26)

 

87

 

47

 

3,081

 

2,472

 

Provisions for litigation (note 27)

 

 

 

1,473

 

839

 

Employee postretirement obligations (note 28)

 

74

 

69

 

2,030

 

1,853

 

Provisions

 

1,394

 

952

 

7,027

 

5,748

 

 


(i) Includes profit sharing provision US$780 and US$331 for the year ended December 31, 2017 and 2016, respectively.

 

26.       Asset retirement obligations

 

Provision is made for expected costs for the closure of the mines and deactivation of the related mining assets. Changes in the provision for asset retirement obligations and long-term interest rates (per annum, used to discount these obligations to present value and to update the provisions) are as follows:

 

 

 

December 31, 2017

 

December 31, 2016

 

Balance at beginning of the year

 

2,519

 

2,474

 

Interest expense

 

70

 

115

 

Settlements

 

(60

)

(77

)

Revisions on cash flows estimates

 

620

 

230

 

Translation adjustment

 

96

 

134

 

Effect of discontinued operations

 

 

 

 

 

Transfer to net assets held for sale

 

(77

)

(357

)

Balance at end of the year

 

3,168

 

2,519

 

 

 

 

 

 

 

Current

 

87

 

47

 

Non-current

 

3,081

 

2,472

 

 

 

3,168

 

2,519

 

Long-term interest rates (per annum)

 

 

 

 

 

Brazil

 

5.34

%

5.73

%

Canada

 

0.57

%

0.55

%

Other regions

 

0.72% - 6.13

%

1.07% - 8.02

%

 

50



Table of Contents

 

 

Accounting policy

 

When the provision is recognized, the corresponding cost is capitalized as part of property, plant and equipment and is depreciated over the useful life of the related mining asset, resulting in an expense recognized in the income statement.

 

The long-term liability is discounted at presented value using a long-term risk free discount rate applicable to the liability and the unwinds are recorded in the income statement and is reduced by payments for mine closure and decommissioning of mining assets.

 

The accrued amounts of these obligations are not deducted from the potential costs covered by insurance or indemnities.

 

Critical accounting estimates and judgments

 

Judgment is required to determine key assumptions used on the asset retirement obligation measurement such as, interest rate, cost of closure, useful life of the mining asset considering the current conditions of closure and the projected date of depletion of each mine. Any changes in these assumptions may significant impact the recorded provision. Therefore, the estimated costs for closure of the mining assets is deemed to be a critical accounting estimate. These estimates are annually reviewed.

 

27.                     Litigation

 

a)        Provision for litigation

 

Vale is party to labor, civil, tax and other ongoing lawsuits, at administrative and court levels. Provisions for losses resulting from lawsuits are estimated and updated by the Company, based on analysis from the Company’s legal consultants.

 

Changes in provision for litigation are as follows:

 

 

 

Tax litigation

 

Civil litigation

 

Labor litigation

 

Environmental litigation

 

Total of litigation provision

 

Balance at December 31, 2015

 

269

 

79

 

454

 

20

 

822

 

Additions

 

23

 

96

 

243

 

2

 

364

 

Reversals

 

(37

)

(63

)

(122

)

(5

)

(227

)

Payments

 

(53

)

(59

)

(103

)

(5

)

(220

)

Indexation and interest

 

9

 

16

 

9

 

(3

)

31

 

Translation adjustment

 

20

 

21

 

89

 

5

 

135

 

Effect of discontinued operations

 

 

 

 

 

 

 

 

 

 

 

Net movements of year

 

 

(1

)

8

 

(1

)

6

 

Transfers to net assets held for sale

 

(17

)

(5

)

(44

)

(6

)

(72

)

Balance at December 31, 2016

 

214

 

84

 

534

 

7

 

839

 

Additions

 

40

 

53

 

244

 

6

 

343

 

Reversals

 

(18

)

(36

)

(118

)

(2

)

(174

)

Payments

 

(117

)

(3

)

(105

)

 

(225

)

Indexation and interest

 

10

 

35

 

37

 

(1

)

81

 

Translation adjustment

 

(10

)

(2

)

(10

)

 

(22

)

Merger of Valepar (note 29) (i)

 

631

 

 

 

 

631

 

Balance at December 31, 2017

 

750

 

131

 

582

 

10

 

1,473

 

 


(i) refers to litigations of PIS/COFINS of interest on capital.

 

i.            Provisions for labor litigation - Consist of lawsuits filed by employees and service suppliers, related to employment relationships mainly in Brazil. The most recurring claims are related to payment of overtime, hours in itinerary, and health and safety. Also the social security in Brazil (“INSS”) contingencies are related to legal and administrative disputes between INSS and Vale due to applicability of compulsory social security charges.

 

b)        Contingent liabilities

 

Contingent liabilities of administrative and judicial claims, with expectation of loss classified as possible, and for which the recognition of a provision is not considered necessary by the Company, based on legal advice are as follows:

 

 

 

December 31, 2017

 

December 31, 2016

 

Tax litigation (i)

 

8,840

 

7,636

 

Civil litigation

 

1,623

 

1,515

 

Labor litigation

 

1,952

 

2,419

 

Environmental litigation

 

2,190

 

1,882

 

Total

 

14,605

 

13,452

 

 


(i) US$193 from merger of Valepar S.A.

 

51



Table of Contents

 

 

i - Tax litigation - Our most significant tax-related contingent liabilities result from disputes related to (i) the deductibility of our payments of social security contributions on the net income (CSLL) from our taxable income, (ii) challenges of certain tax credits we deducted from our PIS and COFINS payments, (iii) assessments of CFEM (royalties), and (iv) charges of value-added tax on services and circulation of goods (ICMS), especially relating to certain tax credits we claimed from the sale and transmission of energy, ICMS charges to anticipate the payment in the entrance of goods to Pará State and ICMS/penalty charges on our own transportation.  The changes reported in the period resulted, mainly, from additions of other periods to the existing proceedings related to PIS, COFINS, ICMS, CFEM; as well as the inclusion of Valepar S.A. proceedings and the application interest and inflation adjustments to the disputed amounts.

 

ii - Civil litigation - Most of those claims have been filed by suppliers for indemnification under construction contracts, primarily relating to certain alleged damages, payments and contractual penalties. A number of other claims related to contractual disputes regarding inflation index.

 

iii - Labor litigation - Represents individual claims by employees and service providers, primarily involving demands for additional compensation for overtime work, time spent commuting or health and safety conditions; and the Brazilian federal social security administration (“INSS”) regarding contributions on compensation programs based on profits.

 

iv - Environmental litigation - The most significant claims concern alleged procedural deficiencies in licensing processes, non-compliance with existing environmental licenses or damage to the environment.

 

c)         Judicial deposits

 

In addition to the provisions and contingent liabilities, the Company is required by law to make judicial deposits to secure a potential adverse outcome of certain lawsuits. These court-ordered deposits are monetarily adjusted and reported as non-current assets until a judicial decision to draw the deposit occurs.

 

 

 

December 31, 2017

 

December 31, 2016

 

Tax litigation (i)

 

1,201

 

193

 

Civil litigation

 

60

 

62

 

Labor litigation

 

712

 

691

 

Environmental litigation

 

13

 

16

 

Total

 

1,986

 

962

 

 


(i) Includes US$951 related to the merger of Valepar (note 29).

 

d) Contingencies related to Samarco accident

 

(i) Public civil claim filed by the Federal Government and others

 

The federal government, the two Brazilian states affected by the failure (Espirito Santo and Minas Gerais) and other governmental authorities have initiated a public civil lawsuit against Samarco and its shareholders, Vale S.A. and BHPB, with an estimated value indicated by the plaintiffs of US$6.1 billion (R$20.2 billion).

 

The Framework Agreement signed in March 2016, was ratified by the Federal Regional Court (“TRF”) in May 2016. This ratification was suspended by the Superior Court of Justice (“STJ”) in June 2016 and resulted in the restoration of the public civil claim, and maintained other measures, such as: (a) the prohibition of the defendants from transferring or conveying any of their interest in its Brazilian iron ore concessions, without, however, limiting their production and commercial activities and; (b) the order of the deposit with the court of US$363 (R$1.2 billion) by January 2017, which was provisionally replaced by the guarantees provided for under the agreements with Federal Prosecution Office (“MPF”), as detailed in the item (ii) below.

 

(ii) Public civil action filed by Federal Prosecution Office

 

On May 3, 2016, the Federal Prosecution Office (MPF) filed a public civil lawsuit against Samarco and its shareholders and presented several demands, including: (i) the adoption of measures for mitigating the social, economic and environmental impacts resulting from the dam failure and other emergency measures; (ii) the payment of compensation to the community; and (iii) payments for the collective moral damage. The action value indicated by the MPF is US$47 billion (R$155 billion).

 

In January 2017 Samarco, Vale S.A. and BHPB entered into two preliminary agreements with the MPF.

 

52



Table of Contents

 

 

The first agreement (“First Agreement”) aims to outline the process and timeline for negotiations of a Final Agreement (“Final Agreement”), initially expected to occur by June 30, 2017 and extended by April 20, 2018. This First Agreement establishes a timeline and actions to set the ground for conciliation of two public civil lawsuits in the amounts of US$6.1 billion (R$20.2 billion) and US$47 billion (R$155 billion), mentioned above, which are actually suspended.

 

In addition, the First Agreement provides for: (a) the appointment of experts to give support the Federal Prosecutors and paid for by the companies to conduct a diagnosis and monitor the progress of the programs under the Framework Agreement, and (b) holding at public hearings and the engagement of technical assistance to the affected people, in order to allow these communities to take part in the definition of the content of the Final Agreement.

 

Samarco, Vale S.A. and BHPB has agreed to provide a guarantee for fulfillment of the obligations regarding the financing and payment of the socio-environmental and socio-economic remediation programs resulting from the Fundão dam failure, pursuant to the two public civil actions, until the signing of the Final Agreement, amounting to US$665 (R$2.2 billion), of which (i) US$30 (R$100 million) in financial investments; (ii) US$393 (R$1.3 billion) in insurance bonds; and (iii) US$242 (R$800 million) in assets of Samarco. If, by April 20, 2018, the negotiations have not been completed, the Federal Prosecutor’s Office may require that the Court re-institute the order for the deposit of US$363 (R$1.2 billion) in relation to the US$6.1 billion (R$20.2 billion) public civil action and US$2.2 billion (R$7.7 billion) related US$47 billion (R$155 billion), mentioned above, which are actually suspended.

 

On March 16, 2017, the 12th Judicial Federal Court of Belo Horizonte partially ratified the First Agreement, which decision includes: (i) ratification of the engagement of experts to perform a socio-environmental impact assessment and assessment of programs under the Framework Agreement and a period for the companies to engage an expert to perform the socio-economic impact assessment; (ii) the consolidation and suspension of related claims aiming to avoid contradictory or conflicting decisions and to establish a unified judicial procedure in order for the parties to be able to reach a final agreement; (iii) accepted the guarantees proposed by Samarco and its shareholders under the Preliminary Agreement on a temporary basis.

 

In addition, the Second Agreement (“Second Agreement”) was signed on January 19, 2017, which establishes a timetable to make funds available to remediate the social, economic and environmental damages caused by the Fundão dam failure in the municipalities of Barra Longa, Rio Doce, Santa Cruz do Escalvado and Ponte Nova, amounting to US$60 (R$200 million). The 12th Judicial Federal Court of Belo Horizonte ratified this Second Agreement.

 

Parties are still negotiating an agreement regarding the choice of the expert to perform the socio-economic impact assessment. In this regard, on November 16th, 2017, they signed an addendum to the First Agreement, in which the parties defined matters related to the socio-economic impact assessment, its institutional structure and the respective experts, which, in the period of 90 days from the signing of the addendum, shall present their technical and commercial proposals.

 

Alongside, the parties, together with the plaintiffs of the US$6.1 billion (R$20.2 billion) public civil lawsuit, the State Prosecutors and the Public Defenders, are conducting the discussions regarding the Final Agreement.

 

(iii) U.S. Securities class action suits

 

Related to the Vale´s American Depositary Receipts

 

Vale S.A. and certain of its officers were named as defendants in securities class action suits in the Federal Court in New York brought by holders of Vale’s American Depositary Receipts under U.S. federal securities laws. The lawsuits allege that Vale S.A. made false and misleading statements or did not make disclosures concerning the risks and dangers of the operations of Samarco’s Fundão dam and the adequacy of related programs and procedures. The plaintiffs have not specified an amount of alleged damages or indemnities in these actions.

 

On March 23, 2017 the judge issued a decision rejecting a significant portion of the claims against Vale S.A. and the individual defendants, and determining the prosecution of the action with respect to more limited claims. The portion of plaintiffs’ case that remains is related to certain statements about procedures, policies and risk mitigation plans contained in Vale S.A.’s sustainability reports in 2013 and 2014, and certain statements regarding to the responsibility of Vale S.A. for the Fundão dam failure made in a conference call in November 2015.

 

This lawsuit is currently ongoing with under discovery the gathering of documents to be provided to the plaintiffs.

 

Vale S.A. continues to contest the outstanding points related to this lawsuit.

 

53



Table of Contents

 

 

Related to the Samarco bonds

 

In March 2017, holders of bonds issued by Samarco filed a class action suit in the Federal Court in New York against Samarco, Vale S.A. and BHPB under U.S. federal securities laws demanding for indemnification for alleged violation of U.S. federal securities laws. The plaintiffs allege that false and misleading statements were made or disclosures omitted concerning the risks and dangers of the operations of Samarco’s Fundão dam and the adequacy of related programs and procedures. It is alleged that with the Fundão dam collapse, the securities have dramatically decreased, in order that the investors who have purchased such securities in a misleading way should be compensated, without, however, specifying an amount for the alleged damages or indemnities in this action.

 

Vale S.A. continues to contest this lawsuit.

 

(iv) Criminal lawsuit

 

On October 20, 2016, the MPF brought a criminal lawsuit in the Brazilian Federal Justice Court against Vale S.A., BHPB, Samarco, VogBr Recursos Hídricos e Geotecnia Ltda. and 22 individuals for alleged crimes against the environment, urban planning and cultural heritage, flooding, landslide, as well as for alleged crimes against the victims of the Fundão dam failure.

 

In November 2017 it was published a decision by means of the Federal Lower Court of Ponte Nova established the resume of the criminal lawsuit and determined the beginning of the Discovery phase.

 

(v) Other lawsuits

 

In addition, Samarco and its shareholders were named as a defendant in several other lawsuits brought by individuals, corporations, governmental entities or public prosecutor seeking personal and property damages.

 

Given the status of these lawsuits, it is not possible at this time to provide a range of possible outcomes or a reliable estimates of potential exposures for Vale S.A. Consequently, no contingent liability has been quantified and no provision was recognized for lawsuits related to Samarco´s dam failure.

 

Accounting policy

 

A provision is recognized when is considered probable that an outflow of resources will be required to settle the obligation and can be reliably estimated. The liability is accounted against an expense in the income statement. This obligation is updated based on the developments of the judicial process or interest accretion and can be reversed if the expectation of loss is not considered probable  due to changes in circumstances or when the obligation is settled.

 

Critical accounting estimates and judgments

 

By nature, litigations will be resolved when one or more future event occurs or fails to occur. Typically, the occurrence or not of such events is outside of the Company’s control. Legal uncertainties involve the application of significant estimates and judgments by management regarding the potential out comes of future events.

 

54



Table of Contents

 

 

28.                               Employee benefits

 

a) Employee postretirements obligations

 

In Brazil, the management of the pension plans is responsibility of Fundação Vale do Rio Doce de Seguridade Social (“Valia”) a nonprofit entity with administrative and financial autonomy. The Brazilian plans are as follows:

 

Benefit plan Vale Mais (“Vale Mais”) and benefit plan Valiaprev (“Valiaprev”) - Certain Company’s employees are participants of Vale Mais and Valiaprev plans with components of defined benefit (specific coverage for death, pensions and disability allowances) and components of defined contributions (for programmable benefits). The defined benefits plan is subject to actuarial evaluations. The defined contribution plan represents a fixed amount held on behalf of the participants. Both Vale Mais and Valiaprev were overfunded as at December 31, 2017 and 2016.

 

Defined benefit plan (“Plano BD”) - The Plano BD has been closed to new entrants since the year 2000, when the Vale Mais plan was implemented. It is a plan that has defined benefit characteristics, covering almost exclusively retirees and their beneficiaries. It was overfunded as of December 31, 2017 and 2016 and the contributions made by the Company are not relevant.

 

Abono complementação benefit plan - The Company sponsors a specific group of former employees entitled to receive additional benefits from Valia regular payments plus post-retirement benefit that covers medical, dental and pharmaceutical assistance. The contributions made by the Company finished in 2014. The abono complementação benefit was overfunded as at December 31, 2017 and 2016.

 

Other benefits - The Company sponsors medical plans for employees that meet specific criteria and for employees who use the abono complementação benefit. Although those benefits are not specific retirement plans, actuarial calculations are used to calculate future commitments. As those benefits are related to health care plans they have the nature of underfunded benefits, and are presented as underfunded plans as at December 31, 2017 and 2016.

 

The Foreign plans are managed in accordance with their region. They are divided between plans in Canada, United States of America, United Kingdom, Indonesia, New Caledonia, Japan and Taiwan. Pension plans in Canada are composed of a defined benefit and defined contribution component. Currently the defined benefit plans do not allow new entrants. The foreign defined benefit plans are underfunded as at December 31, 2017 and 2016.

 

Employers’ disclosure about pensions and other post-retirement benefits on the status of the defined benefit elements of all plans is provided as follows.

 

i.            Change in benefit obligation

 

 

 

Overfunded pension plans

 

Underfunded pension plans

 

Other benefits

 

Benefit obligation as at December 31, 2015

 

2,474

 

3,689

 

1,223

 

Service costs

 

10

 

76

 

(16

)

Interest costs

 

362

 

175

 

66

 

Benefits paid

 

(281

)

(259

)

(61

)

Participant contributions

 

1

 

 

 

Effect of changes in the actuarial assumptions

 

271

 

117

 

75

 

Transfer to held for sale

 

(9

)

 

(59

)

Translation adjustment

 

515

 

124

 

68

 

Others

 

 

123

 

 

Benefit obligation as at December 31, 2016

 

3,343

 

4,045

 

1,296

 

Service costs

 

7

 

86

 

30

 

Interest costs

 

360

 

183

 

67

 

Benefits paid

 

(326

)

(275

)

(65

)

Participant contributions

 

 

(12

)

 

Effect of changes in the actuarial assumptions

 

64

 

167

 

11

 

Translation adjustment

 

(51

)

276

 

71

 

Benefit obligation as at December 31, 2017

 

3,397

 

4,470

 

1,410

 

 

55



Table of Contents

 

 

ii.        Evolution of assets fair value

 

 

 

Overfunded pension plans

 

Underfunded pension plans

 

Other benefits

 

Fair value of plan assets as at December 31, 2015

 

3,435

 

3,094

 

 

Interest income

 

512

 

151

 

 

Employer contributions

 

42

 

99

 

61

 

Participant contributions

 

1

 

 

 

Benefits paid

 

(281

)

(259

)

(61

)

Return on plan assets (excluding interest income)

 

281

 

71

 

 

Transfer to held for sale

 

(13

)

 

 

Translation adjustment

 

717

 

105

 

 

Others

 

 

158

 

 

Fair value of plan assets as at December 31, 2016

 

4,694

 

3,419

 

 

Interest income

 

513

 

151

 

 

Employer contributions

 

45

 

65

 

65

 

Participant contributions

 

 

(12

)

 

Benefits paid

 

(326

)

(275

)

(65

)

Return on plan assets (excluding interest income)

 

(21

)

174

 

 

Translation adjustment

 

(77

)

254

 

 

Fair value of plan assets as at December 31, 2017

 

4,828

 

3,776

 

 

 

iii.    Reconciliation of assets and liabilities recognized in the statement of financial position

 

 

 

Plans in Brazil

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Balance at beginning of the year

 

1,351

 

 

 

961

 

 

 

Interest income

 

152

 

 

 

156

 

 

 

Changes on asset ceiling and onerous liability

 

(45

)

 

 

35

 

 

 

Translation adjustment

 

(27

)

 

 

201

 

 

 

Transfer to held for sale

 

 

 

 

(2

)

 

 

Balance at end of the year

 

1,431

 

 

 

1,351

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount recognized in the statement of financial position

 

 

 

 

 

 

 

 

 

 

 

 

 

Present value of actuarial liabilities

 

(3,397

)

(401

)

(258

)

(3,343

)

(386

)

(227

)

Fair value of assets

 

4,828

 

239

 

 

4,694

 

257

 

 

Effect of the asset ceiling

 

(1,431

)

 

 

(1,351

)

 

 

Liabilities

 

 

(162

)

(258

)

 

(129

)

(227

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

(22

)

 

 

(18

)

Non-current liabilities

 

 

(162

)

(236

)

 

(129

)

(209

)

Liabilities

 

 

(162

)

(258

)

 

(129

)

(227

)

 

 

 

Foreign plan

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Amount recognized in the statement of financial position

 

 

 

 

 

 

 

 

 

 

 

 

 

Present value of actuarial liabilities

 

 

(4,069

)

(1,152

)

 

(3,659

)

(1,069

)

Fair value of assets

 

 

3,537

 

 

 

3,162

 

 

Liabilities

 

 

(532

)

(1,152

)

 

(497

)

(1,069

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

(16

)

(36

)

 

(16

)

(35

)

Non-current liabilities

 

 

(516

)

(1,116

)

 

(481

)

(1,034

)

Liabilities

 

 

(532

)

(1,152

)

 

(497

)

(1,069

)

 

56



Table of Contents

 

 

 

 

Total

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Balance at beginning of the year

 

1,351

 

 

 

961

 

 

 

Interest income

 

152

 

 

 

156

 

 

 

Changes on asset ceiling and onerous liability

 

(45

)

 

 

35

 

 

 

Translation adjustment

 

(27

)

 

 

201

 

 

 

Transfer to held for sale

 

 

 

 

(2

)

 

 

Balance at end of the year

 

1,431

 

 

 

1,351

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount recognized in the statement of financial position

 

 

 

 

 

 

 

 

 

 

 

 

 

Present value of actuarial liabilities

 

(3,397

)

(4,470

)

(1,410

)

(3,343

)

(4,045

)

(1,296

)

Fair value of assets

 

4,828

 

3,776

 

 

4,694

 

3,419

 

 

Effect of the asset ceiling

 

(1,431

)

 

 

(1,351

)

 

 

Liabilities

 

 

(694

)

(1,410

)

 

(626

)

(1,296

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

(16

)

(58

)

 

(16

)

(53

)

Non-current liabilities

 

 

(678

)

(1,352

)

 

(610

)

(1,243

)

Liabilities

 

 

(694

)

(1,410

)

 

(626

)

(1,296

)

 

iv.     Costs recognized in the income statement

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

 

 

Overfunded
pension
plans

 

Underfunded
pension
plans

 

Other
benefits

 

Overfunded
pension
plans

 

Underfunded
pension
plans

 

Other
benefits

 

Overfunded
pension
plans

 

Underfunded
pension
plans

 

Other
benefits

 

Service cost

 

7

 

86

 

30

 

10

 

76

 

(16

)

20

 

94

 

28

 

Interest on expense on liabilities

 

360

 

183

 

67

 

362

 

175

 

66

 

359

 

178

 

66

 

Interest income on plan assets

 

(513

)

(151

)

 

(512

)

(151

)

 

(491

)

(151

)

 

Interest expense on effect of (asset ceiling)/ onerous liability

 

152

 

 

 

156

 

 

 

132

 

 

 

Total of cost, net

 

6

 

118

 

97

 

16

 

100

 

50

 

20

 

121

 

94

 

 

v.         Costs recognized in the statement of comprehensive income

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

 

 

Overfunded
pension
plans

 

Underfunded
pension
plans

 

Other
benefits

 

Overfunded
pension
plans

 

Underfunded
pension
plans

 

Other
benefits

 

Overfunded
pension
plans

 

Underfunded
pension
plans

 

Other
benefits

 

Balance at beginning of the year

 

(153

)

(496

)

(160

)

(113

)

(495

)

(95

)

(143

)

(570

)

(132

)

Effect of changes actuarial assumptions

 

(65

)

(167

)

(27

)

(271

)

(117

)

(75

)

184

 

70

 

31

 

Return on plan assets (excluding interest income)

 

 

167

 

 

281

 

71

 

 

(284

)

(8

)

 

Change of asset ceiling / costly liabilities (excluding interest income)

 

47

 

 

 

(36

)

 

 

70

 

 

 

Others

 

(3

)

 

(14

)

 

35

 

 

 

2

 

1

 

 

 

(21

)

 

(41

)

(26

)

(11

)

(75

)

(30

)

64

 

32

 

Deferred income tax

 

7

 

(3

)

12

 

9

 

16

 

17

 

10

 

2

 

(9

)

Others comprehensive income

 

(14

)

(3

)

(29

)

(17

)

5

 

(58

)

(20

)

66

 

23

 

Translation adjustments

 

4

 

4

 

1

 

(23

)

(6

)

(7

)

49

 

10

 

14

 

Transfers/ disposal

 

 

(1

)

(1

)

 

 

 

1

 

(1

)

 

Accumulated other comprehensive income

 

(163

)

(496

)

(189

)

(153

)

(496

)

(160

)

(113

)

(495

)

(95

)

 

vi. Risks related to plans

 

The Administrators of the plans have committed to strategic planning to strengthen internal controls and risk management. This commitment is archived by conducting audits including of internal controls, which aim to mitigate operational market and credit risks. Risks are presented as follow:

 

Legal - lawsuits: issuing periodic reports to internal audit and directors contemplating the analysis of lawyers about the possibility of loss (remote, probable or possible), aiming to support the administrative decision regarding provisions. Analysis and ongoing monitoring of developments in the legal scenario and its dissemination within the institution in order to subsidize the administrative plans, considering the impact of regulatory changes.

 

57



Table of Contents

 

 

Actuarial - the annual actuarial valuation of the benefit plans comprises the assessment of costs, revenues and adequacy of plan funding. It also considers the monitoring of biometric, economic and financial assumptions (asset volatility, changes in interest rates, inflation, life expectancy, salaries and other).

 

Market - profitability projections are performed for the various plans and profiles of investments for 10 years in the management study of assets and liabilities. These projections include the risks of investments in various market segments. Furthermore, the risks for short-term market of the plans are monitored monthly through metrics of VaR (Value at Risk) and stress testing. For exclusive investment funds of Valia, the market risk is measured daily by the custodian asset bank.

 

Credit - assessment of the credit quality of issuers by hiring expert consultants to evaluate financial institutions and internal assessment of payment ability of non-financial companies. For assets of non-financial companies, the assessment is conducted a monitoring of the company until the maturity of the security.

 

vii. Actuarial and economic assumptions and sensitivity analysis

 

All calculations involve future actuarial projections about some parameters, such as: salaries, interest, inflation, the trend of social security in Brazil (“INSS”) benefits, mortality and disability.

 

The economic and actuarial assumptions adopted have been formulated considering the long-term period for maturity and should therefore be examined accordingly. In the short term they may not necessarily be realized.

 

In the evaluations were adopted the following assumptions:

 

 

 

Brazil

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Overfunded
pension plans

 

Underfunded
pension plans

 

Other benefits

 

Discount rate to determine benefit obligation

 

9.74% - 9.85

%

9.84

%

9.74% - 9.91

%

10.98% - 11.14

%

10.98

%

10.98% - 11.09

%

Nominal average rate to determine expense/ income

 

9.74% - 9.85

%

9.84

%

N/A

 

10.98% - 11.14

%

10.98

%

N/A

 

Nominal average rate of salary increase

 

4.25% - 6.34

%

4.25% - 6.34

%

N/A

 

4.85% - 5.95

%

6.95

%

N/A

 

Nominal average rate of benefit increase

 

4.85

%

4.85

%

N/A

 

6.00

%

6.00

%

N/A

 

Immediate health care cost trend rate

 

N/A

 

N/A

 

7.38

%

N/A

 

N/A

 

8.00

%

Ultimate health care cost trend rate

 

N/A

 

N/A

 

7.38

%

N/A

 

N/A

 

8.00

%

Nominal average rate of price inflation

 

4.25

%

4.25

%

4.25

%

4.85

%

4.85

%

4.85

%

 

 

 

Foreign

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Underfunded
pension plans

 

Other benefits

 

Underfunded
pension plans

 

Other benefits

 

Discount rate to determine benefit obligation

 

3.26

%

3.44

%

3.84

%

3.90

%

Nominal average rate to determine expense/ income

 

3.84

%

N/A

 

4.01

%

N/A

 

Nominal average rate of salary increase

 

3.27

%

N/A

 

4.05

%

N/A

 

Nominal average rate of benefit increase

 

N/A

 

3.00

%

N/A

 

3.00

%

Immediate health care cost trend rate

 

N/A

 

5.99

%

N/A

 

6.30

%

Ultimate health care cost trend rate

 

N/A

 

4.56

%

N/A

 

4.50

%

Nominal average rate of price inflation

 

2.10

%

2.10

%

2.00

%

2.00

%

 

For the sensitivity analysis, the Company considers the effect of 1% in nominal discount rate to determine the actuarial liability. The effects of this change in actuarial liabilities in premise and adopted the average duration of the plan are as follows:

 

 

 

December 31, 2017

 

 

 

Overfunded pension plans

 

Underfunded pension plans

 

Other benefits

 

Nominal discount rate - 1% increase

 

 

 

 

 

 

 

Actuarial liability balance

 

3,126

 

3,943

 

1,232

 

Assumptions made

 

10.75

%

4.85

%

5.61

%

 

 

 

 

 

 

 

 

Nominal discount rate - 1% reduction

 

 

 

 

 

 

 

Actuarial liability balance

 

3,715

 

5,073

 

1,620

 

Assumptions made

 

8.75

%

2.85

%

3.61

%

 

58



Table of Contents

 

 

viii. Assets of pension plans

 

Brazilian plan assets as at December 31, 2017 and 2016 includes respectively (i) investments in a portfolio of Vale’s stock and other instruments in the amount of US$37 and US$26 and (ii) Brazilian Federal Government securities in the amount of US$4,617 and US$4,374.

 

Foreign plan assets as at December 31, 2017 and 2016 includes Canadian Government securities in the amount of US$864 and US$735, respectively.

 

ix. Overfunded pension plans

 

Assets by category are as follows:

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Debt securities - Corporate

 

 

72

 

 

72

 

 

117

 

 

117

 

Debt securities - Government

 

2,757

 

 

 

2,757

 

2,612

 

 

 

2,612

 

Investments funds - Fixed Income

 

2,515

 

 

 

2,515

 

2,411

 

 

 

2,411

 

Investments funds - Equity

 

531

 

 

 

531

 

168

 

 

 

168

 

International investments

 

24

 

 

 

24

 

12

 

 

 

12

 

Structured investments - Private Equity funds

 

 

 

196

 

196

 

217

 

 

140

 

357

 

Structured investments - Real estate funds

 

 

 

15

 

15

 

 

 

10

 

10

 

Real estate

 

 

 

365

 

365

 

 

 

370

 

370

 

Loans to participants

 

 

 

224

 

224

 

 

 

260

 

260

 

Total

 

5,827

 

72

 

800

 

6,699

 

5,420

 

117

 

780

 

6,317

 

Funds not related to risk plans

 

 

 

 

 

 

 

(1,871

)

 

 

 

 

 

 

(1,623

)

Fair value of plan assets at end of year

 

 

 

 

 

 

 

4,828

 

 

 

 

 

 

 

4,694

 

 

Measurement of overfunded plan assets at fair value with no observable market variables (level 3) are as follows:

 

 

 

Private equity funds

 

Real estate funds

 

Real estate

 

Loans to participants

 

Total

 

Balance as at December 31, 2015

 

136

 

6

 

319

 

249

 

710

 

Return on plan assets

 

(19

)

 

3

 

33

 

17

 

Assets purchases

 

30

 

3

 

2

 

55

 

90

 

Assets sold during the year

 

(23

)

 

(17

)

(121

)

(161

)

Translation adjustment

 

26

 

1

 

63

 

46

 

136

 

Transfer to held for sale

 

(10

)

 

 

(2

)

(12

)

Balance as at December 31, 2016

 

140

 

10

 

370

 

260

 

780

 

Return on plan assets

 

37

 

(2

)

4

 

29

 

68

 

Assets purchases

 

31

 

8

 

13

 

75

 

127

 

Assets sold during the year

 

(8

)

 

(17

)

(137

)

(162

)

Translation adjustment

 

(4

)

(1

)

(5

)

(3

)

(13

)

Transfer to held for sale

 

 

 

 

 

 

Balance as at December 31, 2017

 

196

 

15

 

365

 

224

 

800

 

 

x.         Underfunded pension plans

 

Assets by category are as follows:

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Cash and cash equivalents

 

4

 

28

 

 

32

 

 

24

 

 

24

 

Equity securities

 

1,364

 

3

 

 

1,367

 

1,240

 

 

 

1,240

 

Debt securities - Corporate

 

 

338

 

 

338

 

 

10

 

 

10

 

Debt securities - Government

 

141

 

801

 

 

942

 

83

 

736

 

 

819

 

Investments funds - Fixed Income

 

159

 

 

 

159

 

142

 

307

 

 

449

 

Investments funds - Equity

 

8

 

392

 

 

400

 

92

 

368

 

 

460

 

International investments

 

 

 

 

 

 

27

 

 

27

 

Structured investments - Private Equity funds

 

97

 

 

197

 

294

 

 

 

187

 

187

 

Real estate

 

 

 

44

 

44

 

 

 

24

 

24

 

Loans to participants

 

 

 

5

 

5

 

 

 

6

 

6

 

Others

 

 

 

195

 

195

 

 

 

173

 

173

 

Total

 

1,773

 

1,562

 

441

 

3,776

 

1,557

 

1,472

 

390

 

3,419

 

 

59



Table of Contents

 

 

Measurement of underfunded plan assets at fair value with no observable market variables (level 3) are as follows:

 

 

 

Private equity funds

 

Real estate

 

Loans to participants

 

Others

 

Total

 

Balance as at December 31, 2015

 

98

 

20

 

5

 

159

 

282

 

Return on plan assets

 

15

 

 

 

9

 

24

 

Assets purchases

 

176

 

 

 

 

176

 

Assets sold during the year

 

(110

)

 

 

 

(110

)

Translation adjustment

 

8

 

4

 

1

 

5

 

18

 

Balance as at December 31, 2016

 

187

 

24

 

6

 

173

 

390

 

Return on plan assets

 

8

 

1

 

 

10

 

19

 

Assets purchases

 

13

 

17

 

 

 

30

 

Assets sold during the year

 

(18

)

(1

)

 

 

(19

)

Translation adjustment

 

7

 

3

 

(1

)

12

 

21

 

Balance as at December 31, 2017

 

197

 

44

 

5

 

195

 

441

 

 

xi. Disbursement of future cash flow

 

Vale expects to disburse US$140 in 2018 in relation to pension plans and other benefits.

 

xii. Expected benefit payments

 

The expected benefit payments, which reflect future services, are as follows:

 

 

 

December 31, 2017

 

 

 

Overfunded pension plans

 

Underfunded pension plans

 

Other benefits

 

2018

 

97

 

251

 

67

 

2019

 

102

 

252

 

68

 

2020

 

108

 

252

 

70

 

2021

 

82

 

253

 

72

 

2022

 

117

 

256

 

74

 

2023 and thereafter

 

641

 

1,311

 

397

 

 

b)   Profit sharing program (“PLR”)

 

The Company recorded as cost of goods sold and services rendered and other operating expenses related to the profit sharing program US$780, US$331 and US$42 for the years ended on December 31, 2017, 2016 and 2015, respectively.

 

c)   Long-term compensation plan

 

For the long-term awarding of eligible executives, the Company compensation plans includes Matching Program and Performance Share Unit Program - PSU, with three to four years-vesting cycles, respectively, with the aim of encouraging employee’s retention and stimulating their performance.

 

For the Matching program, the participants can acquire Vale’s common shares in the market without any benefits being provided by Vale. If the shares acquired are held for a period of three years and the participants keep it employment relationship with Vale, the participant is entitled to receive from Vale an award in shares, equivalent to the number of shares originally acquired by the executive. It should be noted that, although a specific custodian of the shares is defined by Vale, the share initially purchased by the executives have no restriction and can be sold at any time. However, if it’s done before the end of the three-year-vesting period, they lose the entitlement of receiving the related award paid by Vale.

 

For PSU program, the eligible executives have the opportunity to receive during a four year-vesting cycle, an award equivalent to the market value of a determined number of common shares and conditioned to Vale’s performance factor measured as an indicator of total return to the shareholders (TSR). This award is paid in cash and can occur in cumulative installments of 20% (at the end of 2nd year), 30% (at the end of 3rd year) and 50% (at the end of 4th year), conditioned to the performance factor of each year.

 

Liabilities of the plans are measured at fair value at every reporting period, based on market rates. Compensation costs incurred are recognized by the defined vesting period of three or four years. For the years ended December 31, 2017, 2016 and 2015 the Company recognized in the income statement the amounts of US$65, US$37 and US$29, respectively, related to long term compensation plan.

 

60



Table of Contents

 

 

Accounting policy

 

Employee benefits

 

i. Current benefits — wages, vacations and related taxes

 

Payments of benefits such as wages or accrued vacation, as well the related social security taxes over those benefits are recognized monthly in income, on an accruals basis.

 

ii. Current benefits — profit sharing program

 

The Company has the Annual Incentive Program (AIP) based on Team and business unit’s contribution and Company-wide performance through operational cash generation. The Company makes an accrual based on evaluation periodic of goals achieved and Company result, using the accrual basis and recognition of present obligation arising from past events in the estimated outflow of resources in the future. The accrual is recorded as cost of goods sold and services rendered or operating expenses in accordance with the activity of each employee.

 

iii. Non-current benefits — long-term incentive programs

 

The Company has established a procedure for awarding certain eligible executives (Matching and Virtual Shares Programs) with the goal of encouraging employee retention and optimum performance. Plan liabilities are measured at each reporting date, at their fair values, based on market prices. Obligations are measured at each reporting date, at fair values based on market prices. The compensation costs incurred are recognized in income during the vesting period as defined.

 

iv. Non-current benefits — pension costs and other post-retirement benefits

 

The Company has several retirement plans for its employees.

 

For defined contribution plans, the Company’s obligations are limited to a monthly contribution linked to a pre-defined percentage of the remuneration of employees enrolled in to these plans.

 

For defined benefit plans, actuarial calculations are periodically obtained for liabilities determined in accordance with the Projected Unit Credit Method in order to estimate the Company’s obligation. The liability recognized in the statement of financial position represents the present value of the defined benefit obligation as at that date, less the fair value of plan assets. The Company recognized in the income statement the costs of services, the interest expense of the obligations and the interest income of the plan assets. The remeasurement of gains and losses, return on plan assets (excluding the amount of interest on return of assets, which is recognized in income for the year) and changes in the effect of the ceiling of the active and onerous liabilities are recognized in comprehensive income for the year.

 

For overfunded plans, the Company does not recognize any assets or benefits in the statement of financial position or income statement until such time as the use of the surplus is clearly defined. For underfunded plans, the Company recognizes actuarial liabilities and results arising from the actuarial valuation.

 

Critical accounting estimates and judgments

 

Post-retirement benefits for employees - The amount recognized and disclosed depend on a number of factors that are determined based on actuarial calculations using various assumptions in order to determine costs and liabilities. One of these assumptions is selection and use of the discount rate. Any changes to these assumptions will affect the amount recognized.

 

At the end of each year the Company and external actuaries review the assumptions that will be used for the following year. These assumptions are used in determining the fair values of assets and liabilities, costs and expenses and the future values of estimated cash outflows, which are recorded in the plan obligations.

 

61



Table of Contents

 

 

29.                     Stockholders’ equity

 

a)        Conversion of preferred shares and merger of Valepar S.A.

 

At the General Extraordinary Stockholders’ Meeting, held on June 27, 2017, approved the voluntary conversion of Vale class “A” preferred share into common shares (“ON”), based on the conversion rate of 0.9342 common shares for each Vale class “A” preferred share.

 

On August 11, 2017, the voluntary conversion period expired and an aggregate of 1,660,581,830 preferred shares (excluding treasury shares), corresponding to 84.4% of the total outstanding preferred shares, were converted into common shares.

 

At the Extraordinary Stockholders’ Meeting of Valepar S.A, held on August 14, 2017, stockholders approved the merger of Valepar with and into Vale. Thereafter, Valepar ceases to exist and, as consequence, its stockholders hold direct interests in Vale, through the 1.2065 Vale common shares received for each Valepar share held by them. As a result, Vale issued 173,543,667 new common shares to Valepar’s stockholders, all registered and without par value.

 

On August 14, 2017, the merger was accounted in Vale’s stockholders’ equity as capital reserve, based on the accounting appraisal report of Valepar’s net assets, amounting US$1,158.

 

The impacts arising from the merger in the Company’s assets and liabilities are as follows:

 

 

 

August 14, 2017

 

Current assets

 

24

 

Judicial deposits (note 27(c))

 

951

 

Intangible (note 17)

 

964

 

 

 

 

 

Current liabilities

 

20

 

Provisions for litigation (note 27(a))

 

631

 

Taxes payable (note 8)

 

130

 

 

 

 

 

Net assets

 

1,158

 

 

At the Extraordinary Stockholders’ Meeting and at the Special Stockholders’ Meeting, held on October 18, 2017, preferred stockholders approved the conversion of all Class “A” preferred shares into common shares of the Company, in the proportion of 0.9342 common share for each class “A” preferred share. During the period from October 20, 2017 until November 21, 2017, inclusive, the stockholders holding Vale’s Class “A” preferred shares dissenting with regard to the resolution of the Special Meeting, had the right to withdraw from the Company, receiving R$24.26 per share which is the equivalent of Vale stockholders’ equity per share at December 31, 2016. At the end of this period, 10,397 common shares were converted into treasury shares (corresponding to 11,130 preferred shares).

 

At the Extraordinary Stockholders’ Meeting held on December 21, 2017 approved the migration of the Company to the special listing segment of B3 S.A. (“Novo Mercado”), following the conversion of the class “A” preferred shares into common shares.

 

The stockholders’ equity corresponds to 5,284,474,770 common shares and 12 preferred shares special class (“PNE” or “Golden shares”), and there were no changes in the amount of share capital.

 

 

 

Share position before
conversion

 

Conversion of the
preferred shares

 

Issue of new shares

 

Share position after
conversion

 

Shares outstanding

 

 

 

 

 

 

 

 

 

ON

 

3,185,653,000

 

1,838,235,414

 

173,543,667

 

5,197,432,081

 

PNA/PNE

 

1,967,721,926

 

(1,967,721,914

)

 

12

 

 

 

5,153,374,926

 

(129,486,500

)

173,543,667

 

5,197,432,093

 

Shares in treasury

 

 

 

 

 

 

 

 

 

ON

 

31,535,402

 

55,507,287

 

 

87,042,689

 

PNA

 

59,405,792

 

(59,405,792

)

 

 

Total issued shares

 

5,244,316,120

 

(133,385,005

)

173,543,667

 

5,284,474,782

 

 

The basic and diluted earnings per share were recalculated considering the changes in the number of shares, as described above. The comparative information for the years ended December 31, 2016 and 2015 were restated, as presented in note 9.

 

62



Table of Contents

 

 

b)   Share capital

 

As at December 31, 2017, the share capital was US$61,614 corresponding to 5,284,474,782 shares issued and fully paid without par value.

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

ON

 

PNE

 

Total

 

ON

 

PNA

 

Total

 

Stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

Litel Participações S.A. and Litela Participações S.A.

 

1,108,483,410

 

 

1,108,483,410

 

 

 

 

BNDES Participações S.A.

 

401,457,757

 

 

401,457,757

 

206,378,882

 

66,185,272

 

272,564,154

 

Bradespar S.A.

 

332,965,266

 

 

332,965,266

 

 

 

 

Mitsui & Co., Ltd

 

286,347,055

 

 

286,347,055

 

 

 

 

Valepar S.A.

 

 

 

 

1,716,435,045

 

20,340,000

 

1,736,775,045

 

Brazilian Government (Golden Share)

 

 

12

 

12

 

 

12

 

12

 

Foreign investors - ADRs

 

1,292,115,112

 

 

1,292,115,112

 

786,067,634

 

610,880,671

 

1,396,948,305

 

Foreign institutional investors in local market

 

1,129,164,954

 

 

1,129,164,954

 

262,868,264

 

825,753,408

 

1,088,621,672

 

FMP - FGTS

 

62,061,672

 

 

62,061,672

 

70,662,746

 

 

70,662,746

 

PIBB - Fund

 

2,632,618

 

 

2,632,618

 

741,730

 

1,171,101

 

1,912,831

 

Institutional investors

 

277,003,730

 

 

277,003,730

 

104,510,549

 

133,496,260

 

238,006,809

 

Retail investors in Brazil

 

305,200,507

 

 

305,200,507

 

37,988,150

 

309,895,202

 

347,883,352

 

Shares outstanding

 

5,197,432,081

 

12

 

5,197,432,093

 

3,185,653,000

 

1,967,721,926

 

5,153,374,926

 

Shares in treasury

 

87,042,689

 

 

87,042,689

 

31,535,402

 

59,405,792

 

90,941,194

 

Total issued shares

 

5,284,474,770

 

12

 

5,284,474,782

 

3,217,188,402

 

2,027,127,718

 

5,244,316,120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital per class of shares (in millions)

 

61,614

 

 

61,614

 

38,525

 

23,089

 

61,614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total authorized shares

 

7,000,000,000

 

 

7,000,000,000

 

3,600,000,000

 

7,200,000,000

 

10,800,000,000

 

 

The Board of Directors may, regardless of changes to by-laws, issue new common shares (up to the total authorized shares), including the capitalization of profits and reserves to the extent authorized.

 

The Company repurchases its shares to hold in treasury for future sale or cancellation. These shares are recorded in a specific account as a reduction of stockholders´ equity at their acquisition value and carried at cost. These programs are approved by the Board of Directors with a determined terms and numbers of shares. Currently, the Company does not have any share repurchase program.

 

Incremental costs directly attributable to the issue of new shares or options are recognized in stockholders’ equity as a deduction from the amount raised, net of taxes.

 

c)   Remuneration to the Company’s stockholders

 

The Company’s by-laws determine the minimum remuneration to stockholders of 25% of net income, after appropriations to legal reserve and tax incentive reserve, as follows:

 

 

 

2017

 

Net income of the year

 

5,507

 

Appropriation to legal reserve

 

(275

)

Appropriation to tax incentive reserve

 

(216

)

Net income after appropriations to legal reserve and tax incentive reserve

 

5,016

 

Minimum mandatory remuneration (i) 

 

1,475

 

Appropriation to investments reserve

 

3,541

 

 

 


(i) The minimum mandatory remuneration were based on interest on capital and will be paid in 2018, in the amount of US$0.28378015600 per share. Due to the Brazilian legislation, the Company must retain and collect the amount of withholding tax (15%) and cannot be considered when charging the interest on capital to the mandatory dividend.

 

On December 14, 2017, the Board of Directors approved the payment in advance of the stockholders’ remuneration in the gross amount of US$682 (R$2,183 million) based on the interest on capital, as an anticipation relating to 2017. The Board of Directors approved on February 26, 2018 (subsequent event), the complementary payment to the stockholders’ remuneration in the gross amount of US$793 (R$2,538 million) based on the interest on capital. Together, these resolutions comprise the minimum mandatory remuneration for the year ended December 31, 2017 that will be paid in March 2018.

 

The remuneration paid to stockholders based on the on interest on capital during 2017 and 2016 amounted US$1,456 (US$0.282400343 per share) and US$250 (US$0.048511898 per share), respectively. All remuneration was based on interest on capital for those years.

 

63



Table of Contents

 

 

d)        Profit reserves

 

The amount of profit reserves are distributed as follows:

 

 

 

Legal reserve

 

Tax incentive
reserve

 

Investments reserve

 

Additional
remuneration
reserve

 

Total of profit
reserves

 

Balance as at December 31, 2015

 

985

 

 

 

 

985

 

Allocation of Income

 

204

 

377

 

1,808

 

634

 

3,023

 

Translation adjustment

 

195

 

 

 

 

195

 

Balance as at December 31, 2016

 

1,384

 

377

 

1,808

 

634

 

4,203

 

Allocation of Income

 

275

 

216

 

3,541

 

 

4,032

 

Dividends and interest on capital of Vale’s stockholders

 

 

 

 

(658

)

(658

)

Translation adjustment

 

(29

)

(13

)

(140

)

24

 

(158

)

Balance as at December 31, 2017

 

1,630

 

580

 

5,209

 

 

7,419

 

 

Legal reserve - Is a legal requirement for Brazilian public companies to retain 5% of the annual net income up to 20% of the capital. The reserve can only be used to compensate losses or to increase capital.

 

Tax incentive reserve - Results from the option to designate a portion of the income tax for investments in projects approved by the Brazilian Government as well as tax incentives.

 

Investment reserve - Aims to ensure the maintenance and development of the main activities that comprise the Company’s operations and to retain budgeted capital for investments. Based on the Company’s by-laws, this reserve is capped to 50% of the annual distributable net income, up to the amount of the share capital. The remaining balance over than 50% of the annual distributable net income is retained based on the capital investments budget submitted for approval in the Stockholder’s Meeting, pursuant to article 196 of the Law 6,404.

 

Additional remuneration reserve - Arises from the remuneration proposed by Management that exceeds the minimum mandatory remuneration of 25% of the adjusted net income. On April 20, 2017, Stockholders approved the payment of the additional remuneration in relation to the year ended December 31, 2016.

 

e)         Unrealized fair value gain (losses)

 

 

 

Retirement benefit
obligations

 

Cash flow hedge

 

Available-for-sale
financial instruments

 

Conversion shares

 

Total gain (losses)

 

Balance as at December 31, 2015

 

(703

)

(6

)

(1

)

(282

)

(992

)

Other comprehensive income

 

(70

)

7

 

1

 

 

(62

)

Translation adjustment

 

(36

)

(1

)

 

(56

)

(93

)

Balance as at December 31, 2016

 

(809

)

 

 

(338

)

(1,147

)

Other comprehensive income

 

(46

)

 

 

 

(46

)

Translation adjustment

 

10

 

 

 

 

10

 

Balance as at December 31, 2017

 

(845

)

 

 

(338

)

(1,183

)

 

f) Shareholders Agreement

 

On the date of the merger of Valepar into Vale, August 14, 2017, the former Controlling Shareholders of Valepar executed a new shareholders’ agreement (“Vale Agreement”) that binds only 20% of the totality of Vale’s common shares issued by Vale, and will be in force until November 9, 2020, with no provision for renewal.

 

For 6 months from the date of entry into force of the Vale Agreement, the Shareholders will be obligated not to transfer, by any means, either directly or indirectly, Vale shares they receive as a result of the implementation of the Proposal (“Lock-Up”), except for (i) the transfer of Vale’s shares by the Shareholders to their affiliates and their current shareholders, provided that such transferred shares shall remain subject to the Lock-Up, and (ii) the transfer of shares held by the Shareholders prior to the merger of Valepar.

 

64



Table of Contents

 

 

Accounting policy

 

Stockholder’s remuneration - The stockholder’s remuneration is paid on dividends and interest on capital. This remuneration is recognized as a liability in the financial statements of the Company based on bylaws. Any amount above the minimum mandatory remuneration approved by the by-laws shall only be recognized in current liabilities on the date that is approved by stockholders.

 

The Company is permitted to distribute interest attributable to stockholders’ equity. The calculation is based on the stockholders’ equity amounts as stated in the statutory accounting records and the interest rate applied may not exceed the Brazilian Government Long-term Interest Rate (“TJLP”) determined by the Central Bank of Brazil. Also, such interest may not exceed 50% of the net income for the year or 50% of retained earnings plus profit reserves as determined by Brazilian corporate law.

 

The benefit to the Company, as opposed to making a dividend payment, is a reduction in the income tax burden because this interest charge is tax deductible in Brazil. Income tax of 15% is withheld on behalf of the stockholders relative to the interest distribution. Under Brazilian law, interest attributed to stockholders’ equity is considered as part of the annual minimum mandatory dividend. This notional interest distribution is treated for accounting purposes as a deduction from stockholders’ equity in a manner similar to a dividend and the tax deductibility recorded in the income statement.

 

30.                     Related parties

 

The Company’s related parties are predominantly subsidiaries, joint ventures, associates and key management personnel of the Company. Transactions between the parent company and its subsidiaries are eliminated on consolidation and are not disclosed in this note. Details of material non-consolidated entities are disclosed in note 15.

 

Related party transactions were made by the Company on terms equivalent to those that prevail in arm´s-length transactions, observing the price and usual market conditions, therefore these transactions are under terms that are no less favorable to the Company than those arranged with third parties.

 

Purchases, accounts receivable and other assets, and accounts payable and other liabilities relates largely to amounts charged by joint ventures and associates related to the pelletizing plants lease and railway transportation services.

 

Information about related party transactions and effects on the financial statements is set out below:

 

a)        Transactions with related parties

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

 

 

Joint Ventures

 

Associates

 

Total

 

Joint Ventures

 

Associates

 

Total

 

Joint Ventures

 

Associates

 

Total

 

Net operating revenue

 

399

 

337

 

736

 

166

 

346

 

512

 

139

 

353

 

492

 

Cost and operating expenses

 

(1,943

)

(29

)

(1,972

)

(916

)

(50

)

(966

)

(815

)

(83

)

(898

)

Financial result

 

118

 

(14

)

104

 

(29

)

(20

)

(49

)

 

8

 

8

 

 

Net operating revenue relates to sale of iron ore to the steelmakers and right to use capacity on railroads.

 

Cost and operating expenses mostly relates to the operational leases of the pelletizing plants. Further information in relation to these operational leases is disclosed in note 31.

 

65



Table of Contents

 

 

b)        Outstanding balances with related parties

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

Joint Ventures

 

Associates

 

Total

 

Joint Ventures

 

Associates

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

73

 

38

 

111

 

69

 

35

 

104

 

Dividends receivable

 

112

 

14

 

126

 

53

 

20

 

73

 

Loans to related parties

 

4,526

 

 

4,526

 

 

 

 

Other assets

 

17

 

 

17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplier and contractors

 

192

 

20

 

212

 

95

 

11

 

106

 

Loans from related parties

 

 

1,245

 

1,245

 

 

440

 

440

 

Other liabilities

 

612

 

 

612

 

359

 

 

359

 

 

In 2017, the loans from/to related parties mainly arose in connection with the transaction of Nacala’s corridor business (further information in relation to this transaction is disclosed in note 15). Loans to related parties corresponds to the loan of US$4,526 to Nacala BV, which carries interest at 7.44% p.a. The loan from related parties mainly relates to the loan from Pangea Emirates Ltd. in the amount of US$1,166, which carries interest at 6.54% p.a.

 

c)         The key management personnel remuneration is as follows:

 

 

 

Year ended December 31

 

 

 

2017

 

2016

 

2015

 

Short-term benefits

 

 

 

 

 

 

 

Wages or pro-labor

 

9

 

8

 

8

 

Direct and indirect benefits

 

10

 

4

 

6

 

Profit sharing program (“PLR”)

 

10

 

 

8

 

 

 

29

 

12

 

22

 

Long-term benefits

 

 

 

 

 

 

 

Shares based

 

16

 

1

 

1

 

 

 

 

 

 

 

 

 

Severance

 

7

 

5

 

6

 

 

 

52

 

18

 

29

 

 

31.                     Commitments

 

a) Contractual obligations

 

The table below presents the annual minimum future payments, which are required and non-cancelable, related to contractual obligations of the Company as of December 31.

 

 

 

2018

 

2019

 

2020

 

2021

 

2022 and thereafter

 

Total

 

Operating lease

 

283

 

192

 

179

 

178

 

221

 

1,053

 

Purchase obligations

 

2,191

 

1,021

 

686

 

604

 

3,761

 

8,263

 

Total minimum payments required

 

2,474

 

1,213

 

865

 

782

 

3,982

 

9,316

 

 

Operating lease - Vale has operating lease agreements with its joint ventures Companhia Coreano-Brasileira de Pelotização, Companhia Hispano-Brasileira de Pelotização, Companhia Ítalo-Brasileira de Pelotização and Companhia Nipo-Brasileira de Pelotização (together “pelletizing plants”), in which the Company leases their pelletizing plants. These agreements are renewable and last from 3 up to 10 years. The minimum future payments have been calculated considering that all contracts will be renewed automatically.

 

The Company also has operating leases for the exploration and processing of iron ore with joint ventures, port operations with third parties and property leases for its operational facilities with third parties.

 

The total amount of operational leasing expenses for the year ended on December 31, 2017, 2016 and 2015 were US$664, US$266 and US$329, respectively.

 

Purchase obligations - The purchase obligations derive mainly from contracts for the acquisition of fuel, energy and the acquisition of raw materials and services.

 

66



Table of Contents

 

 

b) Guarantees provided

 

As of December 31, 2017, corporate guarantees provided by Vale (within the limit of its direct or indirect interest) for the companies Norte Energia S.A. and Companhia Siderúrgica do Pecém S.A. are US$378 and US$1,497, respectively.

 

The net book value of property, plant and equipment pledged to secure judicial claims on December 31, 2017 and 2016 were US$15 and US$35, respectively.

 

c) Nickel Operations — Indonesia

 

The Company´s subsidiary PT Vale Indonesia Tbk (“PTVI”), a public company in Indonesia, has an agreement in place with the Government of Indonesia to operate its mining licenses and it includes a commitment to divest an additional 20% of PTVI’s shares to Indonesian participants by October 2019 (approximately 20% of PTVI’s shares are already registered on the Indonesian Stock Exchange). The existing major shareholders, Vale Canada and Sumitomo Metal Mining, Co., Ltd., will comply with the divestment obligation on a pro rata basis.

 

32.                     Risk management

 

Vale considers that an effective risk management is key to support the achievement of the company objectives and to ensure the financial strength and flexibility of the company and the business continuity.

 

Therefore, Vale has developed its risk management strategy in order to provide an integrated approach of the risks the company is exposed to, considering not only the risks generated by variables traded in financial markets (market risk) and those arising from liquidity risk, but also the risk from counterparties obligations (credit risk) and those relating to inadequate or failed internal processes, people, systems or external events (operational risk), among others.

 

a)        Risk management policy

 

The Board of Directors established a corporate risk management policy defining principles and guidelines applicable to this process in the company and the corresponding governance structure.

 

This policy determines that corporate risks should be measured and monitored, regularly, in an integrated manner, in order to ensure that the company overall risk level remains aligned with its strategic guidelines.

 

The Executive Risk Management Committee, created by the Board of Directors, is responsible for supporting the Executive Board in the risk management decisions, issuing opinions and recommendations. It is also responsible for the supervision and revision of the principles and instruments of corporate risk management.

 

The Executive Board is responsible for the approval of the policy deployment into norms, rules and responsibilities and for reporting to the Board of Directors about such procedures.

 

The risk management norms and instructions complement the corporate risk management policy and define practices, processes, controls, roles and responsibilities.

 

The Company may, when necessary, allocate specific risk limits to management activities, including but not limited to, market risk limit, corporate and sovereign credit limit, in accordance with the acceptable corporate risk limit.

 

b)        Liquidity risk management

 

The liquidity risk arises from the possibility that Vale might not perform its obligations on due dates, as well as face difficulties to meet its cash requirements due to market liquidity constraints.

 

See note 20 “Loans, borrowing, cash and cash equivalents and financial investments” for details on the Company’s liquidity risk.

 

67



Table of Contents

 

 

c)         Credit risk management

 

Vale’s exposure to credit risk arises from trade receivables, derivative transactions, guarantees, down payment for suppliers and cash investments.  Our credit risk management process provides a framework for assessing and managing counterparties’ credit risk and for maintaining our risk at an acceptable level.

 

(i)       Commercial credit risk management

 

See note 10 “Accounts receivables” for details on commercial credit risk.

 

(ii)   Treasury credit risk management

 

To manage the credit exposure arising from cash investments and derivative instruments, credit limits are approved to each counterparty with whom we have credit exposure.

 

Furthermore, we control the portfolio diversification and monitor different indicators of solvency and liquidity of the different counterparties that were approved for trading.

 

d)        Market risk management

 

Vale is exposed to the behavior of several market risk factors that can impact its cash flow. The assessment of this potential impact arising from the volatility of risk factors and their correlations is performed periodically to support the decision making process regarding the risk management strategy, that may incorporate financial instruments, including derivatives.

 

The portfolio of these financial instruments is monitored on a monthly basis, enabling financial results surveillance and its impact on cash flow.

 

Considering the nature of Vale’s business and operations, the main market risk factors which the Company is exposed to are:

 

· Foreign exchange and interest rates;

· Product prices and input costs.

 

e)         Foreign exchange and interest rate risk

 

The company’s cash flow is subjected to volatility of several currencies, as its product are predominantly priced in US dollar, while most of the costs, disbursements and investments are denominated in other currencies, mainly Brazilian real and Canadian dollar.

 

In order to reduce the potential impact that arises from this currency mismatch, derivatives instruments may be used as a risk mitigation strategy.

 

Vale implements hedge transactions to protect its cash flow against the market risks that arises from its debt obligations — mainly currency volatility. The hedges cover most of the debts in Brazilian reais and euros. We use swap and forward transactions to convert debt linked to Brazilian real and Euros into US dollar, with volumes, flows and settlement dates similar to those of the debt instruments - or sometimes lower, subject to market liquidity conditions.

 

Hedging instruments with shorter settlement dates are renegotiated through time so that their final maturity matches - or becomes closer - to the debts` final maturity. At each settlement date, the results of the swap and forward transactions partially offset the impact of the foreign exchange rate in Vale’s obligations, contributing to stabilize the cash disbursements in US dollar.

 

Vale has also exposure to interest rates risks over loans and financings. The US Dollar floating rate debt in the portfolio consists mainly of loans including export pre-payments, commercial banks and multilateral organizations loans. In general, such debt instruments are indexed to the LIBOR (London Interbank Offer Rate) in US dollar. We take advantage of the potential correlation between commodity prices and U.S. dollar floating interest rates as a partial natural hedge for our cash flow.

 

f)          Risk of product and input prices

 

Vale is also exposed to market risks including commodities price and input price volatilities. In accordance with risk management policy, risk mitigation strategies involving commodities can be used to adjust the cash flow risk profile and reduce Vale’s cash flow volatility. For this kind of risk mitigation strategy, Vale uses predominantly forwards, futures or zero-cost collars.

 

68



Table of Contents

 

 

g)        Operational risk management

 

The operational risk management is the structured approach that Vale uses to manage uncertainty related to possible inadequate or failure in internal processes, people, systems and external events, in accordance with the principles and guidelines of ISO 31000.

 

The main operational risks are periodically monitored, ensuring the effectiveness of preventive and mitigating key controls in place and the execution of the risk treatment strategy (implementation of new or improved controls, changes in the risk environment, risk sharing by contracting insurance, provisioning of resources, etc.).

 

Therefore, the Company seeks to have a clear view of its major risks, the best cost-benefit mitigation plans and the effectiveness of the controls in place, monitoring the potential impact of operational risk and allocating capital efficiently.

 

h)        Capital management

 

The Company’s policy aims at establishing a capital structure that will ensure the continuity of your business in the long term. Within this perspective, the Company has been able to deliver value to stockholders through dividend payments and capital gain, and at the same time maintain a debt profile suitable for its activities, with an amortization well distributed over the years, thus avoiding a concentration in one specific period.

 

i)           Insurance

 

Vale contracts several types of insurance policies, such as operational risk policy, engineering risks insurance (projects), civil responsibility, life insurance policy for their employees, among others. The coverage of these policies is similar to the ones used in general by the mining industry and is issued in line with the objectives defined by the Company, with the corporate risk management policy and the limitation imposed by the insurance and reinsurance global market. In general, the company’s assets directly related with its operations are included in the coverage of insurance policies.

 

Insurance management is performed with the support of existing insurance committees in the various operational areas of the Company. Among the management instruments, Vale uses captive reinsurance to balance the price on reinsurance contracts with the market, as well as, enable direct access to key international markets of insurance and reinsurance.

 

69



Table of Contents

 

 

33.       Additional information about derivatives financial instruments

 

a) Sensitivity analysis of derivative financial instruments.

 

The following tables present the potential value of the instruments given hypothetical stress scenarios for the main market risk factors that impact the derivatives positions. The scenarios were defined as follows:

 

·   Probable: the probable scenario was based on the estimated risk variables that were used on pricing the derivative instruments as at December 31, 2017.

·   Scenario I: fair value estimated considering a 25% deterioration in the associated risk variables

·   Scenario II: fair value estimated considering a 50% deterioration in the associated risk variables

 

The curves used on the pricing of derivatives instruments were developed based on data from B3 S.A., Central Bank of Brazil, London Metals Exchange and Bloomberg.

 

Instrument

 

Instrument’s main risk events

 

Probable

 

Scenario I

 

Scenario II

 

 

 

 

 

 

 

 

 

 

 

CDI vs. US$ fixed rate swap

 

R$ depreciation

 

(33

)

(300

)

(567

)

 

 

US$ interest rate inside Brazil decrease

 

(33

)

(42

)

(53

)

 

 

Brazilian interest rate increase

 

(33

)

(35

)

(37

)

Protected item: R$ denominated debt

 

R$ depreciation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

TJLP vs. US$ fixed rate swap

 

R$ depreciation

 

(380

)

(705

)

(1,029

)

 

 

US$ interest rate inside Brazil decrease

 

(380

)

(395

)

(409

)

 

 

Brazilian interest rate increase

 

(380

)

(405

)

(427

)

 

 

TJLP interest rate decrease

 

(380

)

(403

)

(425

)

Protected item: R$ denominated debt

 

R$ depreciation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

TJLP vs. US$ floating rate swap

 

R$ depreciation

 

(54

)

(83

)

(112

)

 

 

US$ interest rate inside Brazil decrease

 

(54

)

(54

)

(56

)

 

 

Brazilian interest rate increase

 

(54

)

(55

)

(57

)

 

 

TJLP interest rate decrease

 

(54

)

(55

)

(56

)

Protected item: R$ denominated debt

 

R$ depreciation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ fixed rate vs. US$ fixed rate swap

 

R$ depreciation

 

25

 

(57

)

(138

)

 

 

US$ interest rate inside Brazil decrease

 

25

 

13

 

1

 

 

 

Brazilian interest rate increase

 

25

 

(2

)

(25

)

Protected item: R$ denominated debt

 

R$ depreciation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

IPCA vs. US$ fixed rate swap

 

R$ depreciation

 

(34

)

(150

)

(266

)

 

 

US$ interest rate inside Brazil decrease

 

(34

)

(39

)

(44

)

 

 

Brazilian interest rate increase

 

(34

)

(50

)

(64

)

 

 

IPCA index decrease

 

(34

)

(43

)

(52

)

Protected item: R$ denominated debt

 

R$ depreciation

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

IPCA vs. CDI swap

 

Brazilian interest rate increase

 

85

 

53

 

25

 

 

 

IPCA index decrease

 

85

 

67

 

50

 

Protected item: R$ denominated debt linked to IPCA

 

IPCA index decrease

 

n.a.

 

(67

)

(50

)

 

 

 

 

 

 

 

 

 

 

EUR fixed rate vs. US$ fixed rate swap

 

EUR depreciation

 

23

 

(158

)

(338

)

 

 

Euribor increase

 

23

 

15

 

8

 

 

 

US$ Libor decrease

 

23

 

6

 

(12

)

Protected item: EUR denominated debt

 

EUR depreciation

 

n.a.

 

158

 

338

 

 

70



Table of Contents

 

 

Instrument

 

Instrument’s main risk events

 

Probable

 

Scenario I

 

Scenario II

 

 

 

 

 

 

 

 

 

 

 

Bunker Oil protection

 

 

 

 

 

 

 

 

 

Forwards and options

 

Bunker Oil price decrease

 

 

 

 

Protected item: Part of costs linked to bunker oil prices

 

Bunker Oil price decrease

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

Nickel sales fixed price protection

 

 

 

 

 

 

 

 

 

Forwards

 

Nickel price decrease

 

24

 

(6

)

(37

)

Protected item: Part of nickel revenues with fixed prices

 

Nickel price fluctuation

 

n.a.

 

6

 

37

 

 

 

 

 

 

 

 

 

 

 

Purchase protection program

 

 

 

 

 

 

 

 

 

Nickel forwards

 

Nickel price increase

 

(0

)

(1

)

(2

)

Protected item: Part of costs linked to nickel prices

 

Nickel price increase

 

n.a.

 

1

 

2

 

 

 

 

 

 

 

 

 

 

 

Copper forwards

 

Copper price increase

 

(0.0

)

(0.2

)

(0.3

)

Protected item: Part of costs linked to copper prices

 

Copper price increase

 

n.a.

 

0.2

 

0.3

 

 

 

 

 

 

 

 

 

 

 

WPM warrants

 

WPM stock price decrease

 

39

 

19

 

6

 

 

 

 

 

 

 

 

 

 

 

Conversion options - VLI

 

VLI stock value increase

 

(57

)

(92

)

(137

)

 

 

 

 

 

 

 

 

 

 

Options - MBR

 

MBR stock value decrease

 

251

 

150

 

74

 

 

Instrument

 

Main risks

 

Probable

 

Scenario I

 

Scenario II

 

 

 

 

 

 

 

 

 

 

 

Embedded derivatives - Raw material purchase (nickel)

 

Nickel price increase

 

1

 

(7

)

(14

)

Embedded derivatives - Raw material purchase (copper)

 

Copper price increase

 

0

 

(5

)

(9

)

Embedded derivatives - Gas purchase

 

Pellet price increase

 

(2

)

(4

)

(7

)

Embedded derivatives - Guaranteed minimum return (VLI)

 

VLI stock value decrease

 

(133

)

(262

)

(472

)

 

b) Financial counterparties’ ratings

 

The transactions of derivative instruments, cash and cash equivalents as well as investments are held with financial institutions whose exposure limits are periodically reviewed and approved by the delegated authority. The financial institutions credit risk is performed through a methodology that considers, among other information, ratings provided by international rating agencies.

 

The table below presents the ratings in foreign currency published by agencies Moody’s and S&P regarding the main financial institutions that we had outstanding positions as of December 31, 2017.

 

Long term ratings by counterparty

 

Moody’s

 

S&P

ANZ Australia and New Zealand Banking

 

Aa3

 

AA-

Banco ABC

 

Ba3

 

BB

Banco Bradesco

 

Ba3

 

BB

Banco do Brasil

 

Ba3

 

BB

Banco de Credito del Peru

 

Baa1

 

BBB+

Banco do Nordeste

 

Ba3

 

BB

Banco Safra

 

Ba3

 

BB

Banco Santander

 

A3

 

A-

Banco Votorantim

 

Ba3

 

BB

Bank of America

 

A3

 

A-

Bank of China

 

A1

 

A

Bank of Mandiri

 

Baa3

 

BB+

Bank of Nova Scotia

 

A1

 

A+

Bank Rakyat

 

Baa3

 

BB+

Bank of Tokyo Mitsubishi UFJ

 

A1

 

A-

Banpará

 

 

BB-

Barclays

 

Baa2

 

BBB

BBVA

 

A3

 

BBB+

BNP Paribas

 

A2

 

A

BTG Pactual

 

Ba3

 

BB-

Caixa Economica Federal

 

Ba3

 

BB

Canadian Imperial Bank

 

A1

 

A+

China Construction Bank

 

A1

 

A

Citigroup

 

Baa1

 

BBB+

Credit Agricole

 

A1

 

A

Credit Suisse

 

Baa2

 

BBB+

Deutsche Bank

 

A3

 

A-

Goldman Sachs

 

A3

 

BBB+

HSBC

 

A2

 

A

Intesa Sanpaolo Spa

 

A3

 

BBB

Itaú Unibanco

 

Ba3

 

BB

JP Morgan Chase & Co

 

A3

 

A-

Macquarie Group Ltd

 

A3

 

BBB

Mizuho Financial

 

A1

 

A-

Morgan Stanley

 

A3

 

BBB+

National Australia Bank NAB

 

Aa3

 

AA-

National Bank of Oman

 

Baa3

 

Rabobank

 

Aa2

 

A+

Royal Bank of Canada

 

A1

 

AA-

Societe Generale

 

A2

 

A

Standard Bank Group

 

Ba1

 

Standard Chartered

 

A2

 

BBB+

Sumitomo Mitsui Financial

 

A1

 

A-

UBS

 

Aa3

 

A-

Unicredit

 

Baa1

 

BBB

 

71



Table of Contents

 

 

c) Market curves

 

(i)       Products

 

Nickel

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

SPOT

 

12,260

 

JUN18

 

12,833

 

DEC18

 

12,960

 

JAN18

 

12,725

 

JUL18

 

12,857

 

DEC19

 

13,167

 

FEB18

 

12,745

 

AUG18

 

12,878

 

DEC20

 

13,354

 

MAR18

 

12,767

 

SEP18

 

12,896

 

DEC21

 

13,454

 

APR18

 

12,789

 

OCT18

 

12,920

 

 

 

 

 

MAY18

 

12,812

 

NOV18

 

12,940

 

 

 

 

 

 

Copper

 

Maturity

 

Price (US$/lb)

 

Maturity

 

Price (US$/lb)

 

Maturity

 

Price (US$/lb)

 

SPOT

 

3.30

 

JUN18

 

3.30

 

DEC18

 

3.32

 

JAN18

 

3.28

 

JUL18

 

3.31

 

DEC19

 

3.33

 

FEB18

 

3.28

 

AUG18

 

3.31

 

DEC20

 

3.33

 

MAR18

 

3.29

 

SEP18

 

3.31

 

DEC21

 

3.33

 

APR18

 

3.29

 

OCT18

 

3.31

 

 

 

 

 

MAY18

 

3.30

 

NOV18

 

3.31

 

 

 

 

 

 

Bunker Oil

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

Maturity

 

Price (US$/ton)

 

SPOT

 

375

 

JUN18

 

374

 

DEC18

 

364

 

JAN18

 

376

 

JUL18

 

372

 

DEC19

 

303

 

FEB18

 

376

 

AUG18

 

371

 

DEC20

 

277

 

MAR18

 

376

 

SEP18

 

369

 

DEC21

 

255

 

APR18

 

375

 

OCT18

 

368

 

 

 

 

 

MAY18

 

375

 

NOV18

 

366

 

 

 

 

 

 

72



Table of Contents

 

 

(ii)   Foreign exchange and interest rates

 

US$-Brazil Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

01/02/18

 

2.86

 

11/01/18

 

2.77

 

01/04/21

 

3.19

 

02/01/18

 

4.04

 

12/03/18

 

2.71

 

04/01/21

 

3.22

 

03/01/18

 

3.27

 

01/02/19

 

2.82

 

07/01/21

 

3.26

 

04/02/18

 

2.96

 

04/01/19

 

2.85

 

10/01/21

 

3.31

 

05/02/18

 

2.84

 

07/01/19

 

2.91

 

01/03/22

 

3.42

 

06/01/18

 

2.78

 

10/01/19

 

2.94

 

04/01/22

 

3.43

 

07/02/18

 

2.73

 

01/02/20

 

3.02

 

07/01/22

 

3.44

 

08/01/18

 

2.72

 

04/01/20

 

3.03

 

10/03/22

 

3.48

 

09/03/18

 

2.69

 

07/01/20

 

3.06

 

01/02/23

 

3.60

 

10/01/18

 

2.71

 

10/01/20

 

3.13

 

07/03/23

 

3.65

 

 

US$ Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

1M

 

1.57

 

6M

 

1.83

 

11M

 

1.90

 

2M

 

1.62

 

7M

 

1.85

 

12M

 

1.90

 

3M

 

1.70

 

8M

 

1.87

 

2Y

 

2.11

 

4M

 

1.77

 

9M

 

1.88

 

3Y

 

2.23

 

5M

 

1.81

 

10M

 

1.89

 

4Y

 

2.29

 

 

TJLP

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

01/02/18

 

7.00

 

11/01/18

 

7.00

 

01/04/21

 

7.00

 

02/01/18

 

7.00

 

12/03/18

 

7.00

 

04/01/21

 

7.00

 

03/01/18

 

7.00

 

01/02/19

 

7.00

 

07/01/21

 

7.00

 

04/02/18

 

7.00

 

04/01/19

 

7.00

 

10/01/21

 

7.00

 

05/02/18

 

7.00

 

07/01/19

 

7.00

 

01/03/22

 

7.00

 

06/01/18

 

7.00

 

10/01/19

 

7.00

 

04/01/22

 

7.00

 

07/02/18

 

7.00

 

01/02/20

 

7.00

 

07/01/22

 

7.00

 

08/01/18

 

7.00

 

04/01/20

 

7.00

 

10/03/22

 

7.00

 

09/03/18

 

7.00

 

07/01/20

 

7.00

 

01/02/23

 

7.00

 

10/01/18

 

7.00

 

10/01/20

 

7.00

 

07/03/23

 

7.00

 

 

73



Table of Contents

 

 

BRL Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

01/02/18

 

6.89

 

11/01/18

 

6.74

 

01/04/21

 

9.06

 

02/01/18

 

6.90

 

12/03/18

 

6.80

 

04/01/21

 

9.24

 

03/01/18

 

6.82

 

01/02/19

 

6.87

 

07/01/21

 

9.40

 

04/02/18

 

6.76

 

04/01/19

 

7.11

 

10/01/21

 

9.55

 

05/02/18

 

6.73

 

07/01/19

 

7.41

 

01/03/22

 

9.66

 

06/01/18

 

6.71

 

10/01/19

 

7.78

 

04/01/22

 

9.75

 

07/02/18

 

6.66

 

01/02/20

 

8.07

 

07/01/22

 

9.84

 

08/01/18

 

6.67

 

04/01/20

 

8.38

 

10/03/22

 

9.92

 

09/03/18

 

6.70

 

07/01/20

 

8.63

 

01/02/23

 

9.99

 

10/01/18

 

6.72

 

10/01/20

 

8.88

 

07/03/23

 

10.12

 

 

Implicit Inflation (IPCA)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

01/02/18

 

4.27

 

11/01/18

 

4.12

 

01/04/21

 

4.72

 

02/01/18

 

4.27

 

12/03/18

 

4.18

 

04/01/21

 

4.75

 

03/01/18

 

4.20

 

01/02/19

 

4.24

 

07/01/21

 

4.78

 

04/02/18

 

4.14

 

04/01/19

 

4.33

 

10/01/21

 

4.81

 

05/02/18

 

4.11

 

07/01/19

 

4.52

 

01/03/22

 

4.82

 

06/01/18

 

4.09

 

10/01/19

 

4.57

 

04/01/22

 

4.82

 

07/02/18

 

4.04

 

01/02/20

 

4.62

 

07/01/22

 

4.84

 

08/01/18

 

4.05

 

04/01/20

 

4.66

 

10/03/22

 

4.85

 

09/03/18

 

4.08

 

07/01/20

 

4.69

 

01/02/23

 

4.87

 

10/01/18

 

4.10

 

10/01/20

 

4.72

 

07/03/23

 

4.91

 

 

EUR Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

1M

 

-0.41

 

6M

 

-0.30

 

11M

 

-0.26

 

2M

 

-0.39

 

7M

 

-0.29

 

12M

 

-0.26

 

3M

 

-0.38

 

8M

 

-0.28

 

2Y

 

-0.15

 

4M

 

-0.34

 

9M

 

-0.27

 

3Y

 

0.01

 

5M

 

-0.32

 

10M

 

-0.27

 

4Y

 

0.15

 

 

CAD Interest Rate

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

Maturity

 

Rate (% p.a.)

 

1M

 

1.45

 

6M

 

1.73

 

11M

 

0.99

 

2M

 

1.48

 

7M

 

1.49

 

12M

 

0.91

 

3M

 

1.55

 

8M

 

1.31

 

2Y

 

2.09

 

4M

 

1.64

 

9M

 

1.19

 

3Y

 

2.22

 

5M

 

1.70

 

10M

 

1.07

 

4Y

 

2.30

 

 

Currencies - Ending rates

 

CAD/US$

 

0.7961

 

US$/BRL

 

3.3080

 

EUR/US$

 

1.1953

 

 

74



Table of Contents

 

Signatures

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

Vale S.A.

 

(Registrant)

 

 

 

By:

/s/ André Figueiredo

Date: February 27, 2018

 

Director of Investor Relations